Investment Dashboard

Your Last Chance To Build In Curtis Place!, Ambleside TAS Property Cashflow Report

Your Last Chance To Build In Curtis Place!, Ambleside TAS is modelled as a mid-yield residential property that is moderately negatively geared under the current assumptions.

Live Scenario
Purchase Price
$225,000
Rent / Week
$250
Gross Yield
5.78%
Pre-Tax Cashflow / Week
-$154
20Y Accumulated Cashflow
-$132,198
Break-Even Value Lift
58.75%
10Y Annual Growth Needed
4.73%

At a purchase price of AUD 225,000 and estimated rent of AUD 250 per week, this scenario produces an estimated gross yield of 5.8% and after-tax cash flow of -AUD 71 per week. The model assumes a 20.0% deposit, an initial interest rate of 6.0%, and a vacancy allowance of 2.0%. The leverage is moderate, so the result is still sensitive to rent and rate changes.

Based on a purchase price of $225,000, the property would need to reach about $357,198 to recover projected cash losses. That implies a break-even value lift of 58.75% overall, or about 4.73% annual growth over 10 years.

20-Year Cashflow and Loss Recovery View

This 20-year projection focuses on pre-tax cash flow, accumulated cash losses, and the property value growth required to recover those losses. A lighter secondary line shows the tax-adjusted scenario, but the primary focus is the underlying cash position.

Year 1 Pre-Tax
-$8,007
20Y Accumulated Cashflow
-$132,198
Break-Even Value Lift
58.75%
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 $357,198
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 -$5,201
10Y Annual Growth Needed
4.73%
Compound yearly property growth needed to hit the break-even value within 10 years.
$0-$4k-$8kY1Y5Y10Y15Y20
Year 1
Pre-Tax-$8,007
Accumulated Tax Effect$4,322
Tax-Adjusted-$3,685
Year 5
Pre-Tax-$7,606
Accumulated Tax Effect$4,202
Tax-Adjusted-$3,404
Year 10
Pre-Tax-$6,634
Accumulated Tax Effect$3,790
Tax-Adjusted-$2,844
Year 20
Pre-Tax-$5,201
Accumulated Tax Effect$3,360
Tax-Adjusted-$1,840

In Year 1, the property is projected at -$8,007 before tax. Across 20 years, accumulated pre-tax cash flow totals -$132,198, which implies a break-even property value of $357,198.

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 4.73%. The strongest pre-tax year in this view is Year 20 at -$5,201.

Loading report...

Local Context

Your Last Chance To Build In Curtis Place!, Ambleside TAS sits in Ambleside, TAS. Use the links below to compare cashflow reports for nearby suburbs and the wider state.