Property at a glance

Officer, south VIC

Key property facts for your initial investment assessment.

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

Officer, south VIC Investor Report

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

Live Scenario

Investment snapshot

Purchase Price
$690,000
Rent / Week
$525
Gross Yield
3.96%
Pre-Tax Cashflow / Week
-$338
20Y Accumulated Cashflow
-$236,080
Break-Even Value Lift
34.21%
10Y Annual Growth Needed
2.99%

Key takeaway

At a purchase price of AUD 690,000 and estimated rent of AUD 525 per week, this scenario produces an estimated gross yield of 4.0% and after-tax cash flow of -AUD 200 per week.

Loss-recovery target: $926,080 (34.21% 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
-$17,580
20Y Accumulated Cashflow
-$236,080
Break-Even Value Lift
34.21%
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 $926,080
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 -$5,169
10Y Annual Growth Needed
2.99%
Compound yearly property growth needed to hit the break-even value within 10 years.
$0-$9k-$18kY1Y5Y10Y15Y20
Year 1
Pre-Tax-$17,580
Accumulated Tax Effect$7,194
Tax-Adjusted-$10,386
Year 5
Pre-Tax-$15,579
Accumulated Tax Effect$6,594
Tax-Adjusted-$8,985
Year 10
Pre-Tax-$12,322
Accumulated Tax Effect$5,496
Tax-Adjusted-$6,825
Year 20
Pre-Tax-$5,169
Accumulated Tax Effect$3,351
Tax-Adjusted-$1,818

In Year 1, the property is projected at -$17,580 before tax. Across 20 years, accumulated pre-tax cash flow totals -$236,080, which implies a break-even property value of $926,080.

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 2.99%. The strongest pre-tax year in this view is Year 20 at -$5,169.

Loading report...

Rental evidence

south rental trend

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

Local Context

Officer, south VIC sits in south, VIC. Use the links below to compare cashflow reports for nearby suburbs and the wider state.