Property at a glance

lot 8, Blackhills VIC

Key property facts for your initial investment assessment.

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

lot 8, Blackhills VIC Investor Report

lot 8, Blackhills VIC is modelled as a lower-yield residential property that is materially negatively geared under the current assumptions.

Live Scenario

Investment snapshot

Purchase Price
$460,000
Rent / Week
$280
Gross Yield
3.17%
Pre-Tax Cashflow / Week
-$344
20Y Accumulated Cashflow
-$320,432
Break-Even Value Lift
69.66%
10Y Annual Growth Needed
5.43%

Key takeaway

At a purchase price of AUD 460,000 and estimated rent of AUD 280 per week, this scenario produces an estimated gross yield of 3.2% and after-tax cash flow of -AUD 204 per week.

Loss-recovery target: $780,432 (69.66% 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
-$17,896
20Y Accumulated Cashflow
-$320,432
Break-Even Value Lift
69.66%
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 $780,432
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 -$14,042
10Y Annual Growth Needed
5.43%
Compound yearly property growth needed to hit the break-even value within 10 years.
$0-$9k-$18kY1Y5Y10Y15Y20
Year 1
Pre-Tax-$17,896
Accumulated Tax Effect$7,289
Tax-Adjusted-$10,607
Year 5
Pre-Tax-$17,321
Accumulated Tax Effect$7,116
Tax-Adjusted-$10,205
Year 10
Pre-Tax-$16,099
Accumulated Tax Effect$6,630
Tax-Adjusted-$9,469
Year 20
Pre-Tax-$14,042
Accumulated Tax Effect$6,013
Tax-Adjusted-$8,030

In Year 1, the property is projected at -$17,896 before tax. Across 20 years, accumulated pre-tax cash flow totals -$320,432, which implies a break-even property value of $780,432.

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 -$14,042.

Loading report...

Rental evidence

Blackhills rental trend

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

Local Context

lot 8, Blackhills VIC sits in Blackhills, VIC. Use the links below to compare cashflow reports for nearby suburbs and the wider state.