ONE-CLICK CASHFLOW Analysis TOOLKIT

Mordialloc, VIC - Cashflow & Holding Cost Report

Explore an investment property rental cashflow, ownership costs, tax deductions and depreciation for Mordialloc, Victoria. Use Propmax.com.au’s to forecast repayments, yields, and after-tax cash position over 30 years.
PropMax dashboard preview
Suburb
Mordialloc, Victoria
Median Price
$1,316,250
Median Weekly Rent
$775
Capital Growth
7.5%
Rental Yield
2.9%

Investment Grade
B
Healthy capital growth, but yield is modest—better for capital-gain focused investors.
Affordability
Expensive
High entry point above metro average, suitable for established investors.

Estimated Holding Cost Before Tax (weekly):
$157/week
Estimated Holding Cost After Tax (weekly):
$427/week

Estimated Holding Cost (annual):
$12,000 – $18,000

Mordialloc: Suburb Profile & Investment Summary

Beachside Mordialloc (City of Kingston) offers strong owner-occupier appeal and tight rental demand, with median prices around $1.316m for houses and $692k for units. Gross yields sit near ~2.9% for houses and ~4.3% for units, reflecting a capital-growth-led market more than an income play. Vacancy across greater Melbourne was ~1.7% in May 2025, indicating a still-tight rental market backdrop. Connectivity is excellent via the Frankston train line and the Mordialloc Freeway (opened 21 Nov 2021), improving access across the south-east.

  • Pros:

    • Beachside lifestyle with strong amenity (pier, SLSC, trails) that underpins long-term demand.
    • Clear transport links: Frankston line to the CBD and new freeway improving road travel times.
    • Units offer comparatively higher yields than houses (~4.3% vs ~2.9%), useful for cash-flow balance.
    • Tight broader-Melbourne vacancy supports rental continuity and rent-growth potential.
  • Cons:

    • High entry price for houses (~$1.3m median) limits affordability and pushes up land tax/holding costs.
    • House yields sub-3% mean negative gearing risk without strong capital growth.
    • Stock can be limited and days-on-market can fluctuate with sentiment, impacting deal flow.
    • Broader Melbourne vacancy has edged up from 2024 levels at times in 2025, which could soften rent growth if sustained.

Mordialloc Sample Cashflow & Holding Cost Report

Let's explore the full cashflow & holding cost report including 30 years cashflow projections, equity growth, depreciation schedules, and tax impact — available below and powered by Propmax.com.au.

This modern 3-bedroom, 2-bathroom townhouse offers a balanced mix of lifestyle appeal and solid investment fundamentals. Purchased at $890,000, the property includes 2 car spaces, a generous 150 sqm layout, and generates a strong $750 per week in rent, reflecting a gross yield of ~4.38%. Positioned in a low-vacancy suburb (1% vacancy rate), the property benefits from excellent rental demand and projected capital growth of 6% p.a.. With annual depreciation claims around $15,520 and ownership under personal name with negative gearing, investors may achieve attractive tax offsets. Additionally, because it’s a townhouse on limited land, land tax exposure is minimal compared to standalone homes.

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.