ONE-CLICK CASHFLOW Analysis TOOLKIT

Frankston North, VIC - Cashflow & Holding Cost Report

Explore an investment property rental cashflow, ownership costs, tax deductions and depreciation for Frankston North, Victoria. Use Propmax.com.au’s to forecast repayments, yields, and after-tax cash position over 30 years.
PropMax dashboard preview
Suburb
Frankston North, Victoria
Median Price
$615,000
Median Weekly Rent
$495
Capital Growth
5.1%
Rental Yield
4.4%

Investment Grade
B+
Frankston North offers strong rental yields due to high demand and low vacancy rates, driven by its affordability and proximity to amenities like Seaford Beach and Kananook Creek. The suburb is undergoing steady gentrification, with public housing being sold to private owners, boosting its appeal. However, its historical reputation may slightly temper short-term growth compared to neighboring suburbs.
Affordability
High
One of Melbourne’s most affordable suburbs, Frankston North appeals to first-home buyers and investors with its lower median price compared to nearby Frankston and Frankston South. Large block sizes (average 600 sqm) and ongoing redevelopment potential enhance its value, though rising demand may reduce affordability over time.

Estimated Holding Cost Before Tax (weekly):
$432/week
Estimated Holding Cost After Tax (weekly):
$231/week

Estimated Holding Cost (annual):
$7,000 – $12,000

Frankston North Investment Summary

Frankston North, located 43 km south-east of Melbourne’s CBD, is one of the last affordable suburbs in the south-east with median house prices below the $700,000 mark at $615,000. This suburb, just north of Frankston, offers typical rents around $495 per week, delivering a strong gross yield of ~4.42%. With a 10-year average capital growth of ~5.13% p.a., Frankston North is gaining traction due to its affordability, large block sizes (average 600 sqm), and ongoing gentrification, making it a hotspot for first-home buyers and investors.

  • Pros:

    • One of the most affordable suburbs in Melbourne’s south-east, ideal for first-home buyers.
    • Strong rental demand with low vacancy rates, driven by proximity to Frankston’s amenities.
    • Large blocks and redevelopment potential enhance long-term value.
    • Close to Seaford Beach, Kananook Creek, and improving infrastructure like schools and retail.
  • Cons:

    • Historical reputation as a public housing area may linger, though gentrification is shifting perceptions (Starbucks, Planet Fitness open in 2025).
    • Slightly longer commute to Melbourne CBD (via Frankston line or M3) compared to inner suburbs.
    • Limited premium amenities compared to neighboring Frankston or Frankston South.

Frankston North stands out as a prime opportunity for first-home buyers seeking an affordable entry into the south-east market, with its proximity to bayside lifestyle and ongoing urban renewal boosting its investment potential. However, rising demand may push prices closer to the $700,000 mark in the near future.

Frankston North Cashflow & Holding Cost Report

This comprehensive Frankston North Cashflow & Holding Cost Report models the long-term financial performance of a quality house in Melbourne’s south-east, featuring 30-year cashflow projections, equity growth, tax impact, and full depreciation breakdowns — all powered by Propmax.com.au.

128 Monterey Boulevard, Frankston North VIC 3200 is a well-positioned 3-bedroom, 1-bathroom, 2-car house with a spacious 586 sqm layout, purchased at $710,000.

  • Weekly Rent: ~$550 (yield ~4.42%) in a tight market with 1% vacancy
  • Capital Growth: ~5.1% p.a. | Rent Growth: ~2% p.a
  • Annual Holding Costs: ~$13,105 after tax, or ~$252/week after tax (in year of Purchase)
  • Depreciation Benefits: ~$2,667 per year (general fittings only)
  • Land Tax Exposure: Moderate, due to house configuration

For investors earning around $150,000, this property offers modest depreciation-driven tax savings, with negative gearing reducing after-tax holding costs to ~$13,105/year or ~$252/week in year of Purchase. Frankston North is one of the last affordable suburbs in Melbourne’s south-east, with large block sizes and ongoing gentrification boosting its appeal for first-home buyers and investors, supported by proximity to Seaford Beach and improving amenities.

This Frankston North Cashflow & Holding Cost Report is based on actual property data and built using Propmax.com.au’s Investment Property Cashflow Calculator.

Why use Propmax

Want to Know Your True Holding Cost Before Buy?

Start Now in 20 Seconds for Free

30-Year Investment Property Cashflow Forecasting

Plan with precision. Use our free cashflow calculator to forecast rental income, expenses, equity, and loan impact over 30 years. Built for Australian investors.

  • Interactive 30-year investment property cashflow calculator
  • Visual breakdown of income, outgoings, and capital growth over time
  • Includes equity tracking and principal vs interest repayment flows
  • See cashflow at weekly, monthly, or annual levels
30-Year Investment Property Cashflow Forecasting screenshot

Loan & Repayment Scenario Modelling

Compare interest-only vs principal-and-interest loan types and explore extra repayments or equity release strategies.

  • Loan calculators for IO, P&I, offset and redraw scenarios
  • Visualise interest savings with extra repayments
  • Equity growth forecasting and cash-out potential
  • Built-in repayment timeline and cost breakdowns
Loan & Repayment Scenario Modelling screenshot

Property Depreciation & Tax Benefit Estimator

Estimate depreciation deductions and negative gearing benefits with ATO-compliant calculations.

  • ATO-aligned building and fixture depreciation calculator
  • Immediate vs long-term deduction forecasting
  • See impact on taxable income and net cashflow
  • Factor in property age, build cost and low-value pools
Property Depreciation & Tax Benefit Estimator screenshot

Export Reports as Spreadsheets or PDFs

Export your full property cashflow analysis as Excel (CSV/XLSX) or PDF reports for brokers, partners or tax agents.

  • Download full investment property cashflow spreadsheet
  • Bank-ready PDF reports with income, equity and ROI breakdowns
  • Summarise cashflow and capital growth year-by-year
  • Perfect for loan applications, planners and client handouts
Export Reports as Spreadsheets or PDFs screenshot

Latest blog posts

Deep Dives for Property Investors

Practical calculators, strategy breakdowns, and tax explainers from the PropMax team.

Latest suburb snapshots

Recent Suburb Cashflow & Holding Cost Reports

Explore Free Sample Cashflow & Holding Cost Reports

NSW
Leppington

New South Wales

Investment Property Cashflow and Holding Cost Report - Leppington, New South Wales

View report
NSW
Parramatta

New South Wales

Investment Property Cashflow and Holding Cost Report - Parramatta, New South Wales

View report
VIC
Cranbourne West

Victoria

Investment Property Cashflow and Holding Cost Report - Cranbourne West, Victoria

View report
VIC
Frankston

Victoria

Investment Property Cashflow and Holding Cost Report - Frankston, Victoria

View report
VIC
Frankston North

Victoria

Investment Property Cashflow and Holding Cost Report - Frankston North, Victoria

View report
VIC
Geelong

Victoria

Investment Property Cashflow and Holding Cost Report - Geelong, Victoria

View report
VIC
Heidelberg West

Victoria

Investment Property Cashflow and Holding Cost Report - Heidelberg West, Victoria

View report
VIC
Melton

Victoria

Investment Property Cashflow and Holding Cost Report - Melton, Victoria

View report
VIC
Mordialloc

Victoria

Investment Property Cashflow and Holding Cost Report - Mordialloc, Victoria

View report

Still curious?

Frequently Asked Questions

Answers to the most common investor questions about PropMax.

Yes, Propmax offers a free investment property calculator that helps you analyze rental property cashflow, holding costs, tax benefits, and loan scenarios. It's perfect for Australian investors who want a detailed property investment cashflow tool without upfront cost.
Propmax lets you run 30-year rental property cashflow analysis, including loan interest (IO and P&I), depreciation, equity release, stamp duty, and weekly or annual holding costs. It’s a full-featured investment property cashflow calculator for informed decision-making.
Yes, Propmax includes a visual spreadsheet tool where you can compare up to three rental or investment properties side-by-side. You can evaluate ROI, upfront outlay, capital growth, and long-term performance — all in one investment property comparison spreadsheet.
Absolutely. You can export investment property analysis reports as Excel spreadsheets (CSV or XLSX) or download polished PDF summaries. This is ideal for sharing with brokers, financial advisers, or buyers’ agents.
Yes, Propmax includes tools for investment property loan calculation (including interest-only and principal & interest loans), as well as a depreciation calculator for building and fittings. It helps you understand the tax impact over time with detailed year-by-year breakdowns.
You can track loan-to-value ratio (LVR), debt service ratio (DSR), net surplus ratio (NSR), and other key KPIs across your entire portfolio. Propmax’s rental property analysis tool makes it easy to monitor performance and identify cashflow or serviceability risks.
Propmax is designed for individual investors, buyer’s agents, mortgage brokers, and financial advisers who need a powerful property investment calculator and spreadsheet tool. Whether you're buying your first IP or managing a large portfolio, Propmax gives you clarity and confidence.