Property at a glance

9 Nicole Place, Goulburn NSW

Key property facts for your initial investment assessment.

Bedrooms
5
Bathrooms
2
Car spaces
3
Cadastral area
Loading boundary data…
Know Before You Buy

9 Nicole Place, Goulburn NSW Investor Report

9 Nicole Place, Goulburn NSW is modelled as a lower-yield 5-bedroom, 2-bathroom property that is materially negatively geared under the current assumptions.

Live Scenario

Investment snapshot

Purchase Price
$690,000
Rent / Week
$400
Gross Yield
3.01%
Pre-Tax Cashflow / Week
-$449
20Y Accumulated Cashflow
-$391,770
Break-Even Value Lift
56.78%
10Y Annual Growth Needed
4.60%

Key takeaway

At a purchase price of AUD 690,000 and estimated rent of AUD 400 per week, this scenario produces an estimated gross yield of 3.0% and after-tax cash flow of -AUD 278 per week.

Loss-recovery target: $1,081,770 (56.78% value lift).

Investment Cashflow Outlook

A compact view of year-one cashflow, long-term losses and the growth needed to recover them.

Year 1 Pre-Tax
-$23,374
20Y Accumulated Cashflow
-$391,770
Break-Even Value Lift
56.78%
Value increase from the current purchase price needed to recover projected 20-year cash losses.
Pre-Tax CashflowTax-Adjusted
20-Year Horizon
Loss Recovery Target
Property value needs to reach $1,081,770
This is the estimated sale value required to offset accumulated pre-tax cash losses over the projection period.
Strongest Pre-Tax Year
Year 20 at -$15,329
10Y Annual Growth Needed
4.60%
Compound yearly property growth needed to hit the break-even value within 10 years.
$0-$12k-$23kY1Y5Y10Y15Y20
Year 1
Pre-Tax-$23,374
Accumulated Tax Effect$8,932
Tax-Adjusted-$14,442
Year 5
Pre-Tax-$22,100
Accumulated Tax Effect$8,550
Tax-Adjusted-$13,550
Year 10
Pre-Tax-$19,882
Accumulated Tax Effect$7,764
Tax-Adjusted-$12,117
Year 20
Pre-Tax-$15,329
Accumulated Tax Effect$6,399
Tax-Adjusted-$8,930

In Year 1, the property is projected at -$23,374 before tax. Across 20 years, accumulated pre-tax cash flow totals -$391,770, which implies a break-even property value of $1,081,770.

Break-even value lift means the percentage increase from the current purchase price needed to recover projected cash losses before selling costs. To reach that recovery point within 10 years, the property would need compound annual growth of about 4.60%. The strongest pre-tax year in this view is Year 20 at -$15,329.

Loading report...

Rental evidence

Goulburn rental trend

Compare the report rent with local median rental movement before you buy.

Local Context

9 Nicole Place, Goulburn NSW sits in Goulburn, NSW. Use the links below to compare cashflow reports for nearby suburbs and the wider state.