Property at a glance

Broadford Street, Bexley

Key property facts for your initial investment assessment.

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

Broadford Street, Bexley Investor Report

Broadford Street, Bexley is modelled as a lower-yield residential property that is materially negatively geared under the current assumptions.

Live Scenario

Investment snapshot

Purchase Price
$485,000
Rent / Week
$285
Gross Yield
3.06%
Pre-Tax Cashflow / Week
-$363
20Y Accumulated Cashflow
-$338,204
Break-Even Value Lift
69.73%
10Y Annual Growth Needed
5.43%

Key takeaway

At a purchase price of AUD 485,000 and estimated rent of AUD 285 per week, this scenario produces an estimated gross yield of 3.1% and after-tax cash flow of -AUD 217 per week.

Loss-recovery target: $823,204 (69.73% 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
-$18,864
20Y Accumulated Cashflow
-$338,204
Break-Even Value Lift
69.73%
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 $823,204
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 -$14,836
10Y Annual Growth Needed
5.43%
Compound yearly property growth needed to hit the break-even value within 10 years.
$0-$9k-$19kY1Y5Y10Y15Y20
Year 1
Pre-Tax-$18,864
Accumulated Tax Effect$7,579
Tax-Adjusted-$11,285
Year 5
Pre-Tax-$18,260
Accumulated Tax Effect$7,398
Tax-Adjusted-$10,862
Year 10
Pre-Tax-$16,997
Accumulated Tax Effect$6,899
Tax-Adjusted-$10,098
Year 20
Pre-Tax-$14,836
Accumulated Tax Effect$6,251
Tax-Adjusted-$8,585

In Year 1, the property is projected at -$18,864 before tax. Across 20 years, accumulated pre-tax cash flow totals -$338,204, which implies a break-even property value of $823,204.

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 5.43%. The strongest pre-tax year in this view is Year 20 at -$14,836.

Loading report...

Rental evidence

Bexley rental trend

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

Local Context

Broadford Street, Bexley sits in Australia. Use the links below to compare cashflow reports for nearby suburbs and the wider state.