12 Sample Street WARWICK FARM 2170 houses
Report generated on: 26 July 2019
Market data for month ending : August 2018
This report assists you investigate the options of holding or selling this property. A forecast of the financial performance of the property over the next few years is assessed and compared with a suitable alternative. The report will provide you with greater insight to help you make a more informed decision to either sell or hold your property.
Based on the financial information you provided, Sell or Hold’s data analysis would suggest you: seriously consider selling & buying elsewhere in one of the top alternative markets that most suits your strategy and risk profile.
Based on the funds you would have available after the sale of your current property:
Assuming you were to sell out of 12 Sample Street houses and buy in the alternative market (Suburb 10 ACT 9010 houses), the recycling costs are likely to be absorbed in 1 years. See the following chart.
Within 3 years your net position is anticipated to be better off by $121,948 if you were to recycle your equity. See the following chart.
To better equip you in your understanding of this report, the following sections explain terminology used frequently in this report.
There is an overhead to selling your current property and buying another. These are the recycling costs, the cost to act, by changing where your funds are invested.
But there is also a cost to NOT acting. The possible cost of what you are missing out on.
To make it worthwhile selling and moving your equity elsewhere, a property in an alternative market has to perform much better than your current property would over the following years. In other words, the assessment would need to clearly demonstrate you’d be financially better off by much more than the cost involved in changing properties.
In helping you make your decision, this report estimates the cost of recycling equity and forecasts the opportunity cost. Then the analysis compares these recycling costs to the opportunity costs to see which is larger.
If the recycling costs calculated exceed the opportunity costs, then there is little point selling. If, however, the opportunity costs exceed the recycling costs by a reasonable financial margin, then it may be beneficial going to the trouble of selling and buying again elsewhere.
In simple terms, if you’re going to miss out on a great deal and the change is not expensive, too risky or too stressful for you, then you should seriously consider selling and buying elsewhere. If, on the other hand, the cost to sell and buy elsewhere is significant and you’re not missing out on much financially, then there’d be no point recycling your equity.
Recycling costs are determined using details about your current property, it’s location and your current financial situation.
Estimating opportunity costs requires a forecast of rental growth, property expenses and most importantly, capital growth. This requires some very complicated data analysis, projections and assumptions.
Capital growth forecasts used in this report are for the short-term, that is, 1 to 5 years. Growth forecasts are made for your current property’s market and the alternative market chosen.
No forecast will ever be 100% accurate or guaranteed, so you need to understand this and factor it into your own final decision-making process.
The growth forecasting used in this report have been based on the market leading Demand to Supply Ratio (DSR). The following sections broadly explain this prediction methodology.
All price growth is dictated by the forces of supply and demand. This is a fundamental law of economics that has been around for centuries.
Property is no exception to the law of supply & demand. If demand for property outweighs supply, property prices will rise.
Jobs growth, new infrastructure, low interest rates, population growth, changes to lending policy, sentiment, housing construction - all these affect supply and demand.
The growth forecasts appearing in this report are based on measurements of supply and demand for each property market. The algorithm considers many variables in estimating the nature of supply and demand in a property market. Metrics assessed include:
Each of these metrics has a different degree of influence in measuring supply and demand. They are combined in a way to maximise overall capital growth potential.
An extensive amount of historical data has been acquired to derive predictive growth estimates. These cover almost every suburb in Australia for both house and unit markets.
However, not all data can be captured, hence these are forecasts and estimates, not promises or guarantees.
In the following chart you can see the correlation between the DSR algorithm and capital growth.
The demand to supply ratio clearly distinguished between outperforming markets (taller bars) and underperforming markets. Markets with a lower DSR (to the left) had lower growth over the next 3 years. Markets with a higher DSR (to the right) had higher growth over the following 3 years.
Hundreds of thousands of historical cases were included in the data shown in the chart.
Growth forecasts for the report are based on the historical performance of many thousands of markets with a certain DSR. The more historical cases witnessed, the more reliable are the forecasts.
According to the DSR, the majority of markets country-wide are usually in a state where demand and supply are in balance (a DSR close to 50). The following chart highlights this.
The chart shows a range of DSR values along the horizontal axis with the highest DSRs at the right. The height of the bar reflects how many property markets have been in that DSR range.
As you can see, the vast majority of property markets have historically been in a state of supply and demand balance. Such markets offer little upside or downside in terms of growth as the law of supply and demand dictates. Across Australia, we have seen many examples of these markets and witnessed how they have performed over the years to support this logic.
From time to time a market will experience an increase in the level of demand relative to supply (higher DSR). This often represents a period of superior growth before eventually supply and demand return to balance as properties find their new price point.
In some instances, the imbalance between supply and demand becomes extreme. These unique cases are less common and are therefore less predictable. This means there is less confidence in the precise growth forecast for extreme imbalances of supply and demand. These cases are at the edge, they are either very low or very high forecasts. This report will indicate the level of confidence in the predictions based on the number of precedents documented in the past and the variability of those results.
So, what you need to consider is that if the number of precedents is high and the variability of results is low, it means you can have more confidence in the growth forecast and ultimately, the recommendation. Furthermore, the system that generates this report has been built to omit locations where predictions aren’t reliable enough.
In providing a more in-depth analysis, this report needs to consider the rental income you receive for your current property. The report will compare this to the rental income typical of the potential replacement property market.
This report will forecast where rents are heading for your current investment property and any potential replacement market. The report uses a similar technique to how future capital growth is forecast, by looking at supply and demand in the area.
In order to round out the analysis, the assessment process also needs to consider the expenses incurred by your current investment property.
Net return = growth in value + rental income - expenses
Expenses over time are factored in at the rate of inflation.
Prior to building this report, the software produced a series of short-listed alternative markets. Based on a demand to supply ratio, the program believes these alternative markets have superior forecast performance characteristics compared to your current property’s market.
In selecting these short-listed alternative markets, the program firstly calculated a target price range using:
This means when building the report, Sell or Hold will shortlist alternative markets as directed by you. Depending on the program’s analysis, there may be hundreds of better alternative markets to choose from, only a few, or maybe even none!
With the target price range calculated, the program then scanned the country looking for markets likely to have properties within this price range. It filtered the list further to only show those with superior performance forecasts using the demand to supply ratio.
Finally, the list was sorted by how much better off you’d be in 3 years’ time buying in such markets. If there were more than 100 alternative markets meeting the criteria, the list was limited to include only the best 100.
The Sell or Hold program ranks each alternative market and provides some valuable key metrics for comparison. These metrics helped you to choose the alternative property market which appears alongside your current property’s market in the opportunity cost assessment.
Note: You can generate more reports like this one to compare different alternative markets to the one you have chosen. This means you can choose alternative markets that might be more suitable to your requirements. For example, you can choose a high yielding alternative market if you’re nearing retirement and cash-flow is of greater concern to you than growth.
We recommend you select and explore several alternative markets to help grow your understanding before making any final decision to sell or hold your current property.
There may be many alternative markets that are better than your current property’s market and of similar price. The count of better potential alternative markets is one of the indicators well worth considering when making your overall assessment.
If there are a lot of suitable alternative markets to choose from, then it is more likely your current property’s market is noticeably inferior. This may indicate that your current property’s market might not be a great place to own property right now. A higher number of suitable alternative markets increases the chances of finding a better location to buy a replacement property.
If the opposite was true, it might mean you’ll be better off holding your current property. If there are few suitable alternative markets, it could indicate that your current property’s market has high demand relative to supply right now and may therefore experience good capital growth in the immediate future.
However, it’s also possible that there are very few alternative markets within the target price range. This is often the case when sale proceeds are either very low or very high. A very low or very high sale proceeds figure will target uncommon property markets, reducing the list of suitable alternatives.
Market timing is also a very worthy consideration when making your decision. Not only do property investors want to be financially better off as soon as possible, but how quickly an improvement is achieved is an indication of how much better the alternative market is forecast to be.
By way of example, if it took 10 years for the alternative property market to outperform your current property’s market, then obviously, there was not a significant difference between the two markets to justify selling in the first place.
A significant difference should result in a much quicker recovery of recycling costs.
That said, given the costs involved in selling and buying property, it will take some time for a superior performance to recover recycling costs. Therefore, if the growth forecasts show that recycling costs will take too long to be recovered, you should have more confidence if you decide to hold.
This report, will show a chart of your forecast net position over time. It will also contain charts to show when opportunity costs exceed recycling costs. These charts will illustrate the timeframe of improved net position so you can determine if this is acceptable enough to take the calculated risk to recycle your equity.
This section of the report contains details specific to your circumstance. A financial assessment of your current property is provided along with data for the market it is within. Also, forecasts into the short-term future are provided for growth, rental income and property expenses. Observations about exit costs and your available options are also provided to help you with your decision.
The estimated costs to recycle equity out of your existing property and into a new one consists of:
The total recycling costs are therefore: $59,891. To justify selling and buying elsewhere, this cost needs to be recovered by superior performance of the replacement property in the alternative market within a reasonable number of years.
A detailed breakdown of all your recycling costs follows:
Recycling costs | $59,891 |
Exit costs | $36,674 |
Selling Costs | $15,150 |
Selling agent's commission | $12,500 |
Legal fees to sell | $1,250 |
Marketing costs for selling | $500 |
Clean-up | $400 |
Staging for sale | |
Other selling costs | $500 |
Capital gains tax | $21,524 |
Capital gain | $118,781 |
Selling costs | $15,150 |
Cost base | $556,069 |
Current property original purchase price | $550,000 |
Stamp duty paid | $19,444 |
Legal fees to buy current property | $975 |
Current property's LMI | |
Cost base - other | $650 |
Depreciation | $15,000 |
Other capital Gain | |
CGT discount | 50% |
Salary & other income | $80,000 |
Entry costs | $23,217 |
LVR for new purchase | 80% |
Stamp duty to pay | $20,342 |
Inspection costs | $1,375 |
Building inspection cost | $500 |
Pest inspection cost | $375 |
Strata report cost | |
Depreciation schedule | $500 |
Other inspection costs | |
Legal fees to buy replacement | $1,250 |
Buyer's agent fee | |
Other entry costs | $250 |
Replacement property target price | $762,646 |
Estimated new property expenses as % | 1.5% |
The weekly rental income of $500 with a 1.86% vacancy rate would result in annual income of $25,604. This represents a gross rental yield of 3.71%.
The cost of mortgage interest per annum was estimated at $20,475. Other expenses you provided came to $6,172. The total of all expenses was therefore $26,647. This represents 3.86% of the property’s value.
A detailed breakdown for all your expenses:
Expenses per annum | $26,647 |
Mortgage interest per annum | $20,475 |
Current property loan size | $460,000 |
Mortgage interest rate | 4.5% |
Non-interest holding costs | $6,172 |
Property management fees | $1,972 |
Property management rate | 7.7% |
Property insurance | $1,200 |
Council rates | $1,100 |
Water rates | $1,000 |
Repairs and maintenance | $900 |
Strata fees | |
Land tax | |
Other holding costs | |
Non-interest holding costs percentage | 0.89% |
Total annual expenses as percentage | 3.86% |
The funds available to buy a replacement property are approximately: $198,326 . If you proceeded to buy another property to replace this one, these funds would be used to pay for the deposit, stamp duty and other entry costs to acquire a replacement property in your selected alternative market.
You can choose to preserve some of these sale proceeds, that is, keep a portion rather than re-invest all of it. However, doing so will reduce the price range of a potential replacement property and may skew the financial analysis in favour of your current property if it is considerably more expensive. A replacement property is unlikely to outperform your current property in total dollar terms if it is only half the price.
Alternatively, you can choose to contribute extra equity to increase the price range of the potential replacement property. However, this may skew the financial analysis an in favour of the replacement property if it is significantly more expensive than your current property.
Sometimes, it might make good financial sense to preserve some of the sale proceeds if the sale proceeds are very large, e.g. hundreds of thousand of dollars. Similarly, it might make good financial sense to contribute extra equity if the sale proceeds are very small, like less than $100,000.
We recommend adjusting the equity to preserve or to contribute so that the target price range of the alternative market is not too dissimilar to the value of your current property. This makes the comparison between the alternative market and your current one like-for-like. Running different scenarios may clarify this concept and uncover additional options for you to consider.
The following markets are the top alternative markets identified by Sell or Hold from around the country that have median prices within range of the target price for the possible replacement property.
Rank | State | Post code | Suburb | Prop. Type | Median | DSR+ | Stat. rel. | Yield | Historical cases | Spare funds | 3 years better off by | ROE |
---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | ACT | 9001 | Suburb 1 | Houses | $826,918 | 74 | 86 | 4.03% | 11 | $1,339 | $146,340 | 166% |
2 | ACT | 9002 | Suburb 2 | Houses | $772,001 | 71 | 85 | 4.07% | 68 | $15,672 | $134,300 | 167% |
3 | ACT | 9003 | Suburb 3 | Houses | $806,892 | 74 | 91 | 3.89% | 11 | $2,158 | $132,839 | 163% |
4 | ACT | 9004 | Suburb 4 | Houses | $819,038 | 66 | 78 | 4.41% | 586 | $3,397 | $131,709 | 158% |
5 | ACT | 9005 | Suburb 5 | Houses | $753,310 | 73 | 87 | 4.31% | 21 | $20,551 | $130,310 | 168% |
6 | ACT | 9006 | Suburb 6 | Houses | $803,333 | 66 | 85 | 4.54% | 586 | $3,027 | $126,667 | 160% |
7 | ACT | 9007 | Suburb 7 | Houses | $768,936 | 69 | 88 | 4.56% | 196 | $11,595 | $124,123 | 164% |
8 | ACT | 9008 | Suburb 8 | Houses | $746,508 | 74 | 91 | 4.14% | 11 | $16,779 | $123,934 | 169% |
9 | ACT | 9009 | Suburb 9 | Houses | $663,635 | 78 | 88 | 4.5% | 0 | $42,628 | $122,052 | 182% |
10 | ACT | 9010 | Suburb 10 | Houses | $669,058 | 80 | 87 | 4.32% | 1 | $41,297 | $121,948 | 180% |
11 | ACT | 9011 | Suburb 11 | Houses | $726,014 | 76 | 89 | 3.98% | 3 | $27,307 | $119,460 | 166% |
12 | ACT | 9012 | Suburb 12 | Houses | $778,013 | 75 | 79 | 3.76% | 3 | $9,061 | $119,164 | 160% |
13 | ACT | 9013 | Suburb 13 | Houses | $827,332 | 66 | 84 | 3.87% | 586 | $1,232 | $118,683 | 149% |
14 | ACT | 9014 | Suburb 14 | Houses | $762,840 | 71 | 90 | 3.74% | 68 | $13,089 | $118,088 | 162% |
15 | ACT | 9015 | Suburb 15 | Houses | $743,425 | 84 | 87 | 3.66% | 0 | $5,826 | $117,281 | 173% |
16 | ACT | 9016 | Suburb 16 | Houses | $768,234 | 73 | 88 | 3.66% | 21 | $16,657 | $117,049 | 157% |
17 | ACT | 9017 | Suburb 17 | Houses | $698,781 | 71 | 87 | 4.03% | 68 | $33,999 | $115,212 | 169% |
18 | ACT | 9018 | Suburb 18 | Houses | $722,214 | 74 | 87 | 3.75% | 11 | $28,240 | $114,479 | 163% |
19 | ACT | 9019 | Suburb 19 | Units | $804,587 | 71 | 87 | 4.16% | 49 | $2,553 | $114,230 | 152% |
20 | ACT | 9020 | Suburb 20 | Houses | $771,199 | 65 | 89 | 4.68% | 894 | $11,008 | $113,298 | 157% |
21 | ACT | 9021 | Suburb 21 | Houses | $638,509 | 78 | 84 | 4.4% | 0 | $48,798 | $112,975 | 181% |
22 | ACT | 9022 | Suburb 22 | Houses | $527,908 | 60 | 85 | 9.62% | 3110 | $70,336 | $111,668 | 218% |
23 | ACT | 9023 | Suburb 23 | Houses | $740,070 | 67 | 81 | 4.18% | 416 | $18,359 | $111,012 | 161% |
24 | ACT | 9024 | Suburb 24 | Houses | $622,691 | 69 | 87 | 5.64% | 196 | $47,917 | $110,751 | 187% |
25 | ACT | 9025 | Suburb 25 | Houses | $717,632 | 67 | 89 | 4.1% | 416 | $29,366 | $109,939 | 161% |
26 | ACT | 9026 | Suburb 26 | Houses | $748,577 | 64 | 80 | 4.88% | 1155 | $16,655 | $109,497 | 159% |
27 | ACT | 9027 | Suburb 27 | Houses | $811,525 | 66 | 88 | 3.83% | 586 | $985 | $109,461 | 148% |
28 | ACT | 9028 | Suburb 28 | Houses | $815,515 | 69 | 88 | 3.59% | 196 | $7 | $109,088 | 147% |
29 | ACT | 9029 | Suburb 29 | Houses | $667,207 | 71 | 84 | 4.04% | 68 | $41,750 | $107,474 | 170% |
30 | ACT | 9030 | Suburb 30 | Houses | $746,750 | 66 | 90 | 4.07% | 586 | $22,216 | $107,382 | 154% |
31 | ACT | 9031 | Suburb 31 | Houses | $800,240 | 66 | 81 | 3.83% | 586 | $3,616 | $106,850 | 148% |
32 | ACT | 9032 | Suburb 32 | Houses | $617,580 | 56 | 62 | 9.93% | 6001 | $48,370 | $106,811 | 186% |
33 | ACT | 9033 | Suburb 33 | Houses | $656,044 | 72 | 84 | 4.76% | 34 | $38,945 | $106,666 | 176% |
34 | ACT | 9034 | Suburb 34 | Houses | $536,818 | 88 | 87 | 4.84% | 0 | $73,774 | $106,062 | 204% |
35 | ACT | 9035 | Suburb 35 | Houses | $655,125 | 74 | 87 | 4.1% | 11 | $44,718 | $105,905 | 171% |
36 | ACT | 9036 | Suburb 36 | Houses | $668,495 | 73 | 87 | 4.42% | 21 | $36,556 | $105,774 | 172% |
37 | ACT | 9037 | Suburb 37 | Houses | $760,701 | 67 | 88 | 3.75% | 416 | $13,302 | $105,086 | 154% |
38 | ACT | 9038 | Suburb 38 | Houses | $773,469 | 62 | 80 | 5.2% | 1975 | $10,451 | $104,570 | 151% |
39 | ACT | 9039 | Suburb 39 | Houses | $760,413 | 70 | 89 | 3.53% | 136 | $13,373 | $103,821 | 153% |
40 | ACT | 9040 | Suburb 40 | Houses | $577,366 | 79 | 90 | 4.63% | 0 | $63,817 | $103,712 | 189% |
41 | ACT | 9041 | Suburb 41 | Houses | $782,082 | 66 | 87 | 3.86% | 586 | $8,067 | $103,673 | 149% |
42 | ACT | 9042 | Suburb 42 | Houses | $740,920 | 67 | 89 | 3.87% | 416 | $18,149 | $103,563 | 156% |
43 | ACT | 9043 | Suburb 43 | Houses | $615,774 | 75 | 88 | 4.54% | 3 | $54,385 | $102,694 | 178% |
44 | ACT | 9044 | Suburb 44 | Houses | $810,982 | 72 | 89 | 3.09% | 34 | $1,121 | $102,654 | 144% |
45 | ACT | 9045 | Suburb 45 | Houses | $682,056 | 69 | 90 | 4.55% | 196 | $33,161 | $102,591 | 167% |
46 | ACT | 9046 | Suburb 46 | Houses | $761,193 | 70 | 91 | 3.43% | 136 | $13,494 | $101,806 | 151% |
47 | ACT | 9047 | Suburb 47 | Houses | $805,232 | 67 | 87 | 3.24% | 416 | $2,562 | $101,705 | 144% |
48 | ACT | 9048 | Suburb 48 | Houses | $786,327 | 64 | 91 | 4.23% | 1155 | $7,264 | $101,373 | 147% |
49 | ACT | 9049 | Suburb 49 | Houses | $589,991 | 77 | 90 | 4.62% | 0 | $60,718 | $101,358 | 184% |
50 | ACT | 9050 | Suburb 50 | Houses | $581,896 | 76 | 87 | 4.87% | 3 | $62,706 | $101,097 | 186% |
51 | ACT | 9051 | Suburb 51 | Houses | $797,240 | 65 | 84 | 3.98% | 894 | $4,556 | $100,839 | 145% |
52 | ACT | 9052 | Suburb 52 | Houses | $753,045 | 67 | 89 | 3.64% | 416 | $15,179 | $100,588 | 152% |
53 | ACT | 9053 | Suburb 53 | Houses | $755,129 | 68 | 82 | 3.66% | 312 | $20,077 | $98,775 | 147% |
54 | ACT | 9054 | Suburb 54 | Houses | $549,184 | 81 | 90 | 4.68% | 0 | $70,740 | $98,636 | 193% |
55 | ACT | 9055 | Suburb 55 | Houses | $690,227 | 73 | 87 | 3.88% | 21 | $30,728 | $98,286 | 162% |
56 | ACT | 9056 | Suburb 56 | Houses | $599,811 | 73 | 88 | 4.61% | 21 | $58,302 | $97,450 | 178% |
57 | ACT | 9057 | Suburb 57 | Houses | $682,425 | 70 | 92 | 3.98% | 136 | $33,070 | $97,174 | 163% |
58 | ACT | 9058 | Suburb 58 | Houses | $695,096 | 70 | 91 | 3.85% | 136 | $29,933 | $97,166 | 160% |
59 | ACT | 9059 | Suburb 59 | Houses | $619,778 | 67 | 85 | 4.84% | 416 | $48,665 | $96,562 | 176% |
60 | ACT | 9060 | Suburb 60 | Houses | $736,156 | 65 | 83 | 4.08% | 894 | $24,818 | $96,401 | 148% |
61 | ACT | 9061 | Suburb 61 | Houses | $593,516 | 72 | 85 | 4.76% | 34 | $59,849 | $96,398 | 179% |
62 | ACT | 9062 | Suburb 62 | Houses | $509,125 | 84 | 86 | 4.92% | 0 | $80,575 | $96,267 | 204% |
63 | ACT | 9063 | Suburb 63 | Units | $764,234 | 71 | 90 | 3.81% | 49 | $12,438 | $96,153 | 147% |
64 | ACT | 9064 | Suburb 64 | Houses | $619,989 | 73 | 84 | 4.26% | 21 | $53,350 | $95,486 | 171% |
65 | ACT | 9065 | Suburb 65 | Houses | $564,972 | 74 | 88 | 4.75% | 11 | $66,862 | $95,311 | 186% |
66 | ACT | 9066 | Suburb 66 | Houses | $695,431 | 71 | 91 | 3.45% | 68 | $29,848 | $95,251 | 159% |
67 | ACT | 9067 | Suburb 67 | Houses | $813,691 | 69 | 89 | 3.09% | 196 | $457 | $95,107 | 139% |
68 | ACT | 9068 | Suburb 68 | Houses | $660,211 | 66 | 86 | 4.62% | 586 | $38,581 | $94,402 | 165% |
69 | ACT | 9069 | Suburb 69 | Houses | $606,419 | 71 | 87 | 4.09% | 68 | $56,680 | $93,153 | 173% |
70 | ACT | 9070 | Suburb 70 | Houses | $720,621 | 70 | 84 | 3.99% | 136 | $11,805 | $93,087 | 161% |
71 | ACT | 9071 | Suburb 71 | Houses | $697,876 | 68 | 87 | 4.17% | 312 | $29,251 | $92,958 | 156% |
72 | ACT | 9072 | Suburb 72 | Houses | $611,679 | 72 | 87 | 4.35% | 34 | $55,391 | $92,816 | 171% |
73 | ACT | 9073 | Suburb 73 | Houses | $583,742 | 75 | 85 | 4.47% | 3 | $62,250 | $92,813 | 178% |
74 | ACT | 9074 | Suburb 74 | Houses | $812,918 | 68 | 87 | 3.2% | 312 | $643 | $92,609 | 138% |
75 | ACT | 9075 | Suburb 75 | Houses | $751,394 | 66 | 84 | 3.66% | 586 | $15,930 | $92,353 | 147% |
76 | ACT | 9076 | Suburb 76 | Houses | $633,841 | 72 | 87 | 4.06% | 34 | $49,946 | $92,232 | 165% |
77 | ACT | 9077 | Suburb 77 | Units | $732,806 | 77 | 92 | 4.25% | 1 | $7,923 | $92,077 | 158% |
78 | ACT | 9078 | Suburb 78 | Houses | $654,019 | 67 | 93 | 4.18% | 416 | $40,134 | $91,029 | 164% |
79 | ACT | 9079 | Suburb 79 | Units | $689,722 | 77 | 88 | 4.03% | 1 | $30,692 | $90,637 | 157% |
80 | ACT | 9080 | Suburb 80 | Houses | $711,525 | 69 | 85 | 3.79% | 196 | $24,838 | $90,597 | 153% |
81 | ACT | 9081 | Suburb 81 | Houses | $738,069 | 67 | 91 | 3.35% | 416 | $19,264 | $90,582 | 148% |
82 | ACT | 9082 | Suburb 82 | Houses | $626,930 | 69 | 85 | 4.36% | 196 | $51,643 | $90,556 | 166% |
83 | ACT | 9083 | Suburb 83 | Houses | $799,454 | 63 | 87 | 4.01% | 1541 | $4,014 | $89,767 | 138% |
84 | ACT | 9084 | Suburb 84 | Houses | $715,032 | 67 | 90 | 3.51% | 416 | $24,976 | $89,552 | 151% |
85 | ACT | 9085 | Suburb 85 | Houses | $504,050 | 81 | 90 | 4.9% | 0 | $81,823 | $89,275 | 199% |
86 | ACT | 9086 | Suburb 86 | Houses | $616,224 | 77 | 84 | 3.97% | 0 | $48,674 | $88,715 | 171% |
87 | ACT | 9087 | Suburb 87 | Houses | $560,517 | 76 | 88 | 4.52% | 3 | $67,953 | $88,541 | 181% |
88 | ACT | 9088 | Suburb 88 | Houses | $670,807 | 67 | 90 | 3.88% | 416 | $35,950 | $88,296 | 158% |
89 | ACT | 9089 | Suburb 89 | Houses | $579,341 | 73 | 85 | 4.41% | 21 | $63,331 | $88,157 | 175% |
90 | ACT | 9090 | Suburb 90 | Houses | $533,817 | 74 | 85 | 4.82% | 11 | $74,511 | $87,954 | 188% |
91 | ACT | 9091 | Suburb 91 | Houses | $565,681 | 76 | 87 | 4.38% | 3 | $66,688 | $87,255 | 178% |
92 | ACT | 9092 | Suburb 92 | Houses | $576,483 | 67 | 91 | 4.94% | 416 | $59,413 | $87,239 | 179% |
93 | ACT | 9093 | Suburb 93 | Houses | $667,871 | 68 | 85 | 3.95% | 312 | $41,590 | $86,854 | 154% |
94 | ACT | 9094 | Suburb 94 | Houses | $522,963 | 73 | 89 | 5.14% | 21 | $77,179 | $86,487 | 190% |
95 | ACT | 9095 | Suburb 95 | Houses | $622,232 | 67 | 87 | 4.3% | 416 | $48,027 | $85,967 | 167% |
96 | ACT | 9096 | Suburb 96 | Houses | $728,624 | 67 | 88 | 3.24% | 416 | $21,611 | $85,930 | 146% |
97 | ACT | 9097 | Suburb 97 | Houses | $641,715 | 73 | 85 | 3.79% | 21 | $43,183 | $85,341 | 162% |
98 | ACT | 9098 | Suburb 98 | Houses | $639,690 | 65 | 82 | 4.53% | 894 | $48,512 | $85,325 | 159% |
99 | ACT | 9099 | Suburb 99 | Houses | $587,756 | 69 | 89 | 4.57% | 196 | $61,265 | $85,222 | 171% |
100 | ACT | 9100 | Suburb 100 | Houses | $668,622 | 67 | 84 | 4.36% | 416 | $24,761 | $85,179 | 165% |
Please note: These alternative markets are subject to change as new data is analysed each month. As such, prices may have moved in the time it takes for you to sell your current investment property and the time you’re ready to buy a replacement property. Please take this into consideration.
In the analysis which follows, this Sell or Hold assessment compares your current investment property and its market against your selected alternative market of Suburb 10 ACT 9010 houses which is ranked 10 in the list above.
The key indicator of immediate capital growth potential is the ratio of demand to supply (DSR). The following chart places the DSR+ of your current investment property’s market in context with the alternative and all markets Australia-wide.
The following median prices chart may also be of interest. It shows the recent change in medians for your current investment market and the one chosen for comparison.
To see whether selling and buying elsewhere would be financially beneficial, this report has compared your current property market against the chosen alternative property market. The following table shows a comprehensive numerical comparison of the two markets using key supply and demand metrics.
Indicator name | Current | Alternative |
---|---|---|
Avg vendor discount | 1.08% | 1.74% |
Vacancy rate | 1.22% | 0.59% |
Gross rental yield | 3.34% | 4.32% |
Online search interest | 57 | 54 |
Long term growth | 10.14% | 3.87% |
Percentage sales growth | 0% | 1.9% |
Market cycle timing | 21 | 64 |
Neighbour price balancing | 35,386$/km | 25,541$/km |
Ripple effect potential | -10.55% | 7.51% |
Unit to house value | 21 | 45 |
Typical value | $706,710 | $669,058 |
Statistical reliability+ | 71 | 87 |
Demand to Supply Ratio+ | 46 | 80 |
Percent renters in market | 70.6% | 21.5% |
Percentage rent growth | 7.91% | 3.95% |
Based on the history of growth experienced by markets with the same supply and demand characteristics, Sell or Hold data analytics forecasts the capital growth over the next few years for both your current property’s market and the chosen alternative market.
The chart shows two shaded sections. One section represents forecasts for the chosen alternative market. The other section represents forecasts for your current investment property’s market.
The upper bound of each shaded section is the optimistic growth forecast for that market. The lower bound is the pessimistic growth forecast. The area between the upper and lower bounds of the same shaded section is called the confidence interval.
The chart shows an 80% confidence interval for both markets. This means that 80% of all historical cases of markets with this demand to supply ratio had growth profile fitting somewhere between the upper and lower bounds of the shaded region.
If the confidence interval for the comparison market is comfortably above the confidence interval for the market of your current investment property, then there is a good chance the alternative market will outperform your current investment’s market. If, however, a significant portion of the confidence intervals overlap, then it is less likely that one will outperform the other.
The data for the prior chart has been tabulated following so you can see precise values. The upper bound is called “optimistic”, the lower bound is called “pessimistic”.
Year | Alternative Pessimistic | Alternative Optimistic | Current Pessimistic | Current Optimistic |
---|---|---|---|---|
2018 | $0 | $0 | $0 | $0 |
2019 | $48,574 | $143,178 | -$21,735 | $43,953 |
2020 | $102,633 | $230,022 | -$12,075 | $80,247 |
2021 | $150,939 | $332,656 | -$690 | $123,372 |
2022 | $191,618 | $427,929 | $13,938 | $181,056 |
2023 | $233,100 | $543,944 | $23,667 | $235,359 |
Similar to the capital Growth forecasts, rent increases are also forecast. The following chart shows the forecast increases in rental income for both the comparison market and your current investment property.
One section represents forecasts for the comparison market. The other section represents forecasts for your current investment property.
The upper bound of each shaded section is the optimistic rent growth forecast. The lower bound is the pessimistic rent forecast. The area between the upper and lower bounds is the confidence interval.
The chart shows 80% confidence intervals. You can expect rent to grow somewhere within this interval for the majority of property markets having similar supply and demand characteristics.
The data for the prior chart has been tabulated following so you can see precise values. The upper bound is called “optimistic”, the lower bound is called “pessimistic”.
Year | Alternative Pessimistic | Alternative Optimistic | Current Pessimistic | Current Optimistic |
---|---|---|---|---|
2018 | $0 | $0 | $0 | $0 |
2019 | $29,953 | $31,996 | $25,196 | $26,414 |
2020 | $61,073 | $65,868 | $50,571 | $53,502 |
2021 | $93,237 | $101,957 | $76,157 | $81,390 |
2022 | $126,279 | $140,104 | $102,015 | $110,348 |
2023 | $160,217 | $180,756 | $128,053 | $140,313 |
The following forecasts for property expenses are based on the estimated inflation rate of 2.5% and a variability margin.
One section represents forecasts for the comparison market. The other section represents forecasts for your current investment property.
The upper bound of each shaded section is the pessimistic expense growth forecast. Remember that we want expenses to be as low as possible. The lower bound is the optimistic expense forecast. The area between the upper and lower bounds is the confidence interval where most expense growth would track.
The data for the prior chart has been tabulated following so you can see precise values. The upper bound is called “optimistic”, the lower bound is called “pessimistic”.
Year | Alternative Pessimistic | Alternative Optimistic | Current Pessimistic | Current Optimistic |
---|---|---|---|---|
2018 | $0 | $0 | $0 | $0 |
2019 | $34,572 | $30,458 | $28,066 | $25,536 |
2020 | $69,453 | $61,121 | $56,322 | $51,198 |
2021 | $104,651 | $91,995 | $84,773 | $76,991 |
2022 | $140,172 | $123,086 | $113,424 | $102,916 |
2023 | $176,026 | $154,398 | $142,279 | $128,977 |
The following chart shows the net return forecast for your current investment property and the alternative market. The net return forecast adds rental income forecasts to the growth forecasts and subtracts expense forecasts.
The chart also incorporates the recycling costs. Note that the comparison market starts off in a negative net position because of these recycling costs.
To increase your understanding here, the ideal case for a logical “sell” consideration is when the lower bound of the alternative market is higher than the upper bound of your current investment property’s market with the biggest gap between them and within the shortest possible timeframe.
The ideal case for a logical “hold” consideration is when the upper bound of the alternative market is lower than the lower bound of your current investment property’s market for every year on the chart and by a large gap.
Year | Alternative Pessimistic | Alternative Optimistic | Current Pessimistic | Current Optimistic |
---|---|---|---|---|
2018 | -$59,891 | -$59,891 | $0 | $0 |
2019 | -$15,936 | $84,825 | -$24,605 | $44,831 |
2020 | $34,362 | $174,878 | -$17,826 | $82,551 |
2021 | $79,634 | $282,727 | -$9,306 | $127,771 |
2022 | $117,834 | $385,056 | $2,529 | $188,488 |
2023 | $157,400 | $510,411 | $9,441 | $246,695 |
There are enough alternative markets to choose from (1,010) that may place you in a better financial position to suggest replacing your existing property. There should be at least 40 alternatives that could put you in a better financial position within 3 years. If there are less than 20 alternative markets, there is a good reason to hold. A count between 20 and 40 is unclear.
The forecast amount by which you may be better off financially after 3 years is compared with the recycling costs. This value needs to be at least 60% of the recycling costs to make the risk of recycling equity worthwhile. In your case it was 204%, it is large enough to suggest recycling. For amounts lower than 40% there is an argument to hold. For amounts between 40% and 60% it is unsure.
The forecast amount by which you may be better off financially after 3 years is 18% of the potential replacement market's median. This is large enough to suggest recycling equity. A minimum of 10% is needed. Anything less than 6% is a strong argument to hold. Anything in-between 6% and 10% is uncertain.
The demand to supply ratio of the potential replacement market of 80 is large enough compared to your current property's market score of 46, to suggest recycling your equity. The replacement market's demand to supply ratio should be more than 5 points higher than that of your current market to trigger thoughts of selling. In the case where the potential replacement market is within 5 points of your current market, it is not clear whether to recycle equity or hold.
The forecast amount by which you may be better off financially after 3 years is $121,948 which is considered significant enough to make the effort worth the risk. Your position needs to be better off by at least $60,000 to suggest recycling. Amounts between $30,000 and $60,000 are considered uncertain.
The difference in the forecast net position after 3 years for your current property and the potential replacement property market is significant enough to suggest recycling of equity. To confidently recommend a recycling of equity the most pessimistic forecast of the potential replacement property market should exceed the most optimistic forecast of your current property. It would be unclear what to recommend if the realistic forecasts of both markets were close. A hold could be confidently recommended if the realistic forecast for the current property market exceeded the optimistic forecast of the potential replacement market.
Based on the financial information you provided, Sell or Hold’s data analysis would suggest you: seriously consider selling & buying elsewhere in one of the top alternative markets that most suits your strategy and risk profile.
Based on the funds you would have available after the sale of your current property:
Assuming you were to sell out of WARWICK FARM houses and buy in the alternative market ( Suburb 10 ACT 9010 houses ), the recycling costs are likely to be absorbed in 1 years. See the following chart.
Within 3 years your net position is anticipated to be better off by $121,948 if you were to recycle your equity. See the following chart.
The following might help you finish off your research:
Select Residential Property Group has other online research platforms including:
Other useful websites include:
Professional advisors:
Investing carries risk and you need to acknowledge that risk is a part of any investing you do. When you invest you are at risk of losing some, all, and even more than the original capital you invest. Therefore, managing risk is a key consideration in your property investment plan.
Some key risk elements to consider:
General Investment Risk: As with pretty much anything you do in life, it carries a level of risk. Crossing the road, driving a car, investing, playing sport etc. When it comes to money management and planning, you must always look at the risks involved and assess the possible outcome of such risks before any action is taken.
It’s important to note that all areas of money management and wealth building carry a level of risk. Usually the higher levels of risk provide the higher levels of returns, but the greatest risk is losing some or possibly all of your money.
The counter argument to this is taking no risk, which could be argued as a sure way of not being able to obtain greater wealth for oneself because your money was so well protected in low risk activities that it was not able to compound or grow into a significant amount. When investing, you should ensure your costs of holding that investment includes minimisation of any risks present.
Personal Risk: You are the most valuable asset in your life, as it is you who has the capacity to generate income through allocation of your time. You might be self-employed and allocate your time to provide income through profits or you might be PAYG earning income for the allocation of your time with an employer.
Your capacity to earn income over a long period of time is the most important reason you should ensure you are protected as best you can to insure yourself against any life events, such as illness, that may stop or limit your capacity to earn more income. Once again you should ensure when calculating your household expenditure that the adults within the household have adequate personal insurance cover before undertaking any investment activities that rely on your future income.
Market Risk: Market risk is sometimes also called ‘systemic’ risk because it is ‘risk that is in the ‘system’. It is this market risk that causes asset prices to rise and fall according to the prices that buyers and sellers are willing to agree to in the current market.
What will happen to your property value through a whole economic cycle, rising interest rates, rising unemployment, or changes to government policies/laws relating to your investment property? Property prices don’t always go up!
Development Risk: Will the builder do what is expected/required? Is the building fit for purpose? and built to Australian specifications? How will the body corporate function?
Management Risk: As a landlord you can choose to self-manage your property which will greatly increase the risks of you not complying with all the rules and regulations around tenancy agreements and rights. Or you can outsource to a licensed estate agent to manage your property on your behalf.
You also need to be mindful there could be a risk in engaging a poor professional property manager and this may impact on your property and overall property investment experience.
Legislation Risk: Will your property/suburb, or investors in general, be affected by adverse decisions by any level of government such as zoning, access, services, taxes, regulations?
There may be a lot of pressure on housing affordability influencing government and regulators like APRA, ASIC, etc. to change laws concerning: negative gearing, lending requirements, capital gains, etc. Any such change has the potential to impact on your investment returns.
Liquidity Risk: In the event cashflow pressures cause the need to sell, is there ongoing demand for your property, is it saleable should the need arise? Property inherently isn’t a liquid asset like say a share is, where it can be sold quickly and you can receive your cash. Selling property will take time, otherwise a superfast transaction could result in you accepting a lower price for your property.
Gearing Risk: Property is traditionally a lower volatility asset unless you buy in mining towns or areas where economic boom and busts are common. As part of your plan you may be taking on higher levels of debt. You need to be comfortable with this approach from a mindset as well as a cashflow planning position.
Value Risk: Are you purchasing the property at market price? Do you understand the intrinsic and extrinsic growth drivers in the area over the medium to long term? As with market risk, we need to be reminded that property prices don’t always go up, so if prices fall and you hold debt against a property as well, the risks of a poor return on the investment increase in the short or potentially longer term.
Tenant Risk: What if the tenant causes damage to the property, or fails to pay the rent? Tenants are unlikely to care as much about your property as you will. Some tenants are more caring than others. Picking the right tenant for your property is critical and requires thorough investigating of who they are and their behaviour, hence we recommend you use a professional property manager. But you still need to be mindful of the risks.
Event Risk: Is the property in a flood or bushfire prone area, at risk of termite damage, volatile soils, or built on an old mine?
Volatility Risk: Is the property subject to big price/value movements, changing market corrections, or business conditions? We highlighted earlier that long term historical data clearly shows that residential property has very little volatility, unless you buy in a risky location. You need to make sure you have adequate time to either ride out the cycle or you purchase in a low volatility market?
Investor Risk: Sometimes the greatest risk is you. Are you, the investor, a suitable person to invest in property? Are you educated and knowledgeable? Can you manage cashflow? Do you have the discipline to adhere to a written plan over months, years or decades? Do you have the right mindset and drive to make this plan a reality, even when an unforeseen event might occur? This is your plan, ultimately you need to be sure it is what you want to do before you proceed.
To the full extent permitted by law, “Sell or Hold” excludes all warranties, whether express or implied, including any warranties or representations concerning availability of the Website, quality, completeness, accuracy, suitability, acceptability or fitness for purpose in relation to the Website, the Content, the conduct of any users, all links to or from the Website and the goods and services listed or accessible on the Website.
Subject to the consumer guarantees provided for in consumer protection legislation (including the Australian Consumer Law) “Sell or Hold” excludes all liability for any loss, damage, claim, cost or expense whatsoever arising out of or in connection with these Terms, the Website, the Content, all links to or from the Website.
Each assessment report provides observational insights and assessments to help the report owner with greater knowledge and understanding of the potential to sell or hold a property they own, without making a final recommendation. This final decision to either sell or hold rests with the report owner and so does the risk and full liability for them making any selling or future purchasing decision based on any reports they have produced via Sell or Hold.
Sell or Hold provides predictions of future capital growth and future rental yield forecasts for property locations within Australia. Sell or Hold predictions are based on a range of data sources which are subject to availability at the time.
Sell or Hold predictions are a data and machine-driven guide of the growth and yield forecasts for specific locations (by house or unit type) across Australia. They are not forecast for every individual property in Australia and cannot be guaranteed to materialise exactly as stated. Hence, they are forecast predictions only.