Property at a glance

9/10 Ijong Street, Braddon ACT

Key property facts for your initial investment assessment.

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

9/10 Ijong Street, Braddon ACT Investor Report

9/10 Ijong Street, Braddon ACT is modelled as a lower-yield 3-bedroom, 2-bathroom property that is materially negatively geared under the current assumptions.

Live Scenario

Investment snapshot

Purchase Price
$595,000
Rent / Week
$360
Gross Yield
3.15%
Pre-Tax Cashflow / Week
-$397
20Y Accumulated Cashflow
-$350,391
Break-Even Value Lift
58.89%
10Y Annual Growth Needed
4.74%

Key takeaway

At a purchase price of AUD 595,000 and estimated rent of AUD 360 per week, this scenario produces an estimated gross yield of 3.1% and after-tax cash flow of -AUD 241 per week.

Loss-recovery target: $945,391 (58.89% 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
-$20,668
20Y Accumulated Cashflow
-$350,391
Break-Even Value Lift
58.89%
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 $945,391
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 -$14,020
10Y Annual Growth Needed
4.74%
Compound yearly property growth needed to hit the break-even value within 10 years.
$0-$10k-$21kY1Y5Y10Y15Y20
Year 1
Pre-Tax-$20,668
Accumulated Tax Effect$8,120
Tax-Adjusted-$12,548
Year 5
Pre-Tax-$19,627
Accumulated Tax Effect$7,808
Tax-Adjusted-$11,819
Year 10
Pre-Tax-$17,741
Accumulated Tax Effect$7,122
Tax-Adjusted-$10,619
Year 20
Pre-Tax-$14,020
Accumulated Tax Effect$6,006
Tax-Adjusted-$8,014

In Year 1, the property is projected at -$20,668 before tax. Across 20 years, accumulated pre-tax cash flow totals -$350,391, which implies a break-even property value of $945,391.

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 4.74%. The strongest pre-tax year in this view is Year 20 at -$14,020.

Loading report...

Rental evidence

Braddon rental trend

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

Local Context

9/10 Ijong Street, Braddon ACT sits in Braddon, ACT. Use the links below to compare cashflow reports for nearby suburbs and the wider state.