What does rental yield show?

Rental yield compares annual rent to the purchase price to help gauge income potential before expenses.

How is after-tax cashflow estimated?

After-tax cashflow combines rental income, expenses, and estimated tax effects based on the inputs provided.

Can I adjust tax assumptions?

Yes. Update income, depreciation, and other inputs to see how the estimated tax return changes.

Property at a glance

Unit 38, 35 Jaffa Crescent Calamvale QLD

Key property facts for your initial investment assessment.

Bedrooms: —
Bathrooms: —
Car spaces: —
Cadastral area: Loading boundary data…

Know Before You Buy

Unit 38, 35 Jaffa Crescent Calamvale QLD Investor Report

Unit 38, 35 Jaffa Crescent Calamvale QLD is modelled as a lower-yield residential property that is materially negatively geared under the current assumptions.

Live Scenario

Investment snapshot

Purchase Price

$670,000

Rent / Week

$460

Gross Yield

3.57%

Pre-Tax Cashflow / Week

-$378

20Y Accumulated Cashflow

-$297,839

Break-Even Value Lift

44.45%

10Y Annual Growth Needed

3.75%

Key takeaway

At a purchase price of AUD 670,000 and estimated rent of AUD 460 per week, this scenario produces an estimated gross yield of 3.6% and after-tax cash flow of -AUD 227 per week.

Loss-recovery target: $967,839 (44.45% 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

-$19,633

20Y Accumulated Cashflow

-$297,839

Break-Even Value Lift

44.45%

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 $967,839

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 -$9,492

10Y Annual Growth Needed

3.75%

Compound yearly property growth needed to hit the break-even value within 10 years.

Year 1

Pre-Tax-$19,633

Accumulated Tax Effect$7,810

Tax-Adjusted-$11,823

Year 5

Pre-Tax-$18,010

Accumulated Tax Effect$7,323

Tax-Adjusted-$10,687

Year 10

Pre-Tax-$15,293

Accumulated Tax Effect$6,388

Tax-Adjusted-$8,905

Year 20

Pre-Tax-$9,492

Accumulated Tax Effect$4,648

Tax-Adjusted-$4,844

In Year 1, the property is projected at -$19,633 before tax. Across 20 years, accumulated pre-tax cash flow totals -$297,839, which implies a break-even property value of $967,839.

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 3.75%. The strongest pre-tax year in this view is Year 20 at -$9,492.

Loading report...

Rental evidence

35 Jaffa Crescent Calamvale rental trend

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

Local Context

Unit 38, 35 Jaffa Crescent Calamvale QLD sits in 35 Jaffa Crescent Calamvale, QLD. Use the links below to compare cashflow reports for nearby suburbs and the wider state.