Property at a glance

Unit 1 / 5 Newton Street, THOMASTOWN, VICTORIA

Key property facts for your initial investment assessment.

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

Unit 1 / 5 Newton Street, THOMASTOWN, VICTORIA Investor Report

Unit 1 / 5 Newton Street, THOMASTOWN, VICTORIA is modelled as a lower-yield residential property that is materially negatively geared under the current assumptions.

Live Scenario

Investment snapshot

Purchase Price
$560,000
Rent / Week
$340
Gross Yield
3.16%
Pre-Tax Cashflow / Week
-$383
20Y Accumulated Cashflow
-$341,701
Break-Even Value Lift
61.02%
10Y Annual Growth Needed
4.88%

Key takeaway

At a purchase price of AUD 560,000 and estimated rent of AUD 340 per week, this scenario produces an estimated gross yield of 3.2% and after-tax cash flow of -AUD 231 per week.

Loss-recovery target: $901,701 (61.02% 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
-$19,915
20Y Accumulated Cashflow
-$341,701
Break-Even Value Lift
61.02%
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 $901,701
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 -$13,966
10Y Annual Growth Needed
4.88%
Compound yearly property growth needed to hit the break-even value within 10 years.
$0-$10k-$20kY1Y5Y10Y15Y20
Year 1
Pre-Tax-$19,915
Accumulated Tax Effect$7,895
Tax-Adjusted-$12,021
Year 5
Pre-Tax-$18,991
Accumulated Tax Effect$7,617
Tax-Adjusted-$11,373
Year 10
Pre-Tax-$17,270
Accumulated Tax Effect$6,981
Tax-Adjusted-$10,289
Year 20
Pre-Tax-$13,966
Accumulated Tax Effect$5,990
Tax-Adjusted-$7,976

In Year 1, the property is projected at -$19,915 before tax. Across 20 years, accumulated pre-tax cash flow totals -$341,701, which implies a break-even property value of $901,701.

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 4.88%. The strongest pre-tax year in this view is Year 20 at -$13,966.

Loading report...

Rental evidence

VICTORIA rental trend

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

Local Context

Unit 1 / 5 Newton Street, THOMASTOWN, VICTORIA sits in Australia. Use the links below to compare cashflow reports for nearby suburbs and the wider state.