Property at a glance

9 Reid Court, Yass NSW

Key property facts for your initial investment assessment.

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

9 Reid Court, Yass NSW Investor Report

9 Reid Court, Yass 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
$895,000
Rent / Week
$535
Gross Yield
3.11%
Pre-Tax Cashflow / Week
-$518
20Y Accumulated Cashflow
-$420,425
Break-Even Value Lift
46.97%
10Y Annual Growth Needed
3.93%

Key takeaway

At a purchase price of AUD 895,000 and estimated rent of AUD 535 per week, this scenario produces an estimated gross yield of 3.1% and after-tax cash flow of -AUD 326 per week.

Loss-recovery target: $1,315,425 (46.97% 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
-$26,956
20Y Accumulated Cashflow
-$420,425
Break-Even Value Lift
46.97%
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 $1,315,425
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 -$14,196
10Y Annual Growth Needed
3.93%
Compound yearly property growth needed to hit the break-even value within 10 years.
$0-$13k-$27kY1Y5Y10Y15Y20
Year 1
Pre-Tax-$26,956
Accumulated Tax Effect$10,007
Tax-Adjusted-$16,949
Year 5
Pre-Tax-$24,897
Accumulated Tax Effect$9,389
Tax-Adjusted-$15,508
Year 10
Pre-Tax-$21,557
Accumulated Tax Effect$8,267
Tax-Adjusted-$13,290
Year 20
Pre-Tax-$14,196
Accumulated Tax Effect$6,059
Tax-Adjusted-$8,137

In Year 1, the property is projected at -$26,956 before tax. Across 20 years, accumulated pre-tax cash flow totals -$420,425, which implies a break-even property value of $1,315,425.

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 3.93%. The strongest pre-tax year in this view is Year 20 at -$14,196.

Loading report...

Rental evidence

Yass rental trend

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

Local Context

9 Reid Court, Yass NSW sits in Yass, NSW. Use the links below to compare cashflow reports for nearby suburbs and the wider state.