OC Plan PS123456193 UnitsBuilt 20141, 2 & 3-Bedroom
01
Performance Summary
Gross Yield
6.23%
Suburb median 5.34%
72nd percentile
Mid-Range
Median Capital Value
$600,975
Suburb median $598,463
51st percentile
Mid-Range
Median Rent
$720/wk
Suburb median $610/wk
76th percentile
Top 25%
Capital Growth (CAGR)
3.3%
2016–2024 · 71 sales
Mid-range growth
Mid-Range
Strata Fee Position
Mid-Range
Security · Lifts · Building Mgmt
Mid-Range Fees
Sales Turnover (12m)
5.2%
10 of 193 units
Avg 3.7% since 2016
Above Avg
Rental Turnover (12m)
8.3%
16 of 193 units listed
↓ Declining from 2021 peak
Stable Signal
Overall Location Risk
Moderate
Mixed Profile
Strong demographics · Amenity risk
Moderate Risk
02
Valuation Performance vs. suburb Australia Way (3232)
Capital Value vs SuburbMid-Range
$600,975building median
Suburb median $598,463
51st percentile across 472 buildings
Rent vs SuburbTop 25%
$720/wkbuilding median
Suburb median $610/wk
76th percentile across 472 buildings
Gross Yield vs SuburbMid-Range
6.23%building median
Suburb median 5.34%
72nd percentile across 472 buildings
HIGH
High reliability — 174 of 193 units (90%)
Across 472 comparable buildings in the 3232 postcode
123 Sample Street sits at the 51st percentile for capital value, tracking the suburb median closely, but meaningfully outperforms on rent — sitting at the 76th percentile with a median of $720/week versus the suburb's $610. This rental premium drives a gross yield of 6.23%, comfortably above the suburb median of 5.34%, making the building an attractive income-focused proposition in a prime Australia Way location.
Capital Value Ranges
Type
Low
Median
High
Units
All
$369,000
$600,975
$689,631
174
1BR
$365,000
$413,000
$453,774
66
2BR
$559,000
$630,000
$709,935
102
3BR
$722,493
$882,000
$1,440,795
5
Rental Value Ranges
Type
Low
Median
High
Yield
All
$560/wk
$720/wk
$850/wk
6.23%
1BR
$540/wk
$560/wk
$560/wk
7.05%
2BR
$720/wk
$850/wk
$850/wk
7.02%
3BR
$860/wk
$860/wk
$1,235/wk
5.07%
03
Bedroom Configuration Analysis
Median Capital Value
$600,975
Suburb $598,463 · 51st pct
Median Rent
$720/wk
Suburb $610/wk · 76th pct
Gross Yield
6.23%
Suburb 5.34% · 72nd pct
Comparable Buildings
472
10+ unit buildings in 3232
1BR
1-Bedroom
High confidence · 66 units
Capital ValueBottom 25%
$413,000
Suburb $429,000 · 40th pct
Weekly RentTop 25%
$560/wk
Suburb $500/wk · 88th pct
Gross YieldTop 25%
7.05%
Suburb 6.03% · 76th pct
Top 25% YieldTop 25% RentValue Discount
2BR
2-Bedroom
★ Primary Configuration
High confidence · 102 units
Capital ValueBottom 25%
$630,000
Suburb $681,000 · 38th pct
Weekly RentTop 25%
$850/wk
Suburb $660/wk · 92nd pct
Gross YieldTop 25%
7.02%
Suburb 5.01% · 93rd pct
Top 25% YieldTop 25% RentValue Discount
The 2-bedroom configuration is the standout investment proposition at 123 Sample Street. With a median rent of $850/week at the 92nd percentile, these apartments command a significant rental premium despite capital values sitting 7% below the suburb median at $630,000. A gross yield of 7.02% versus the suburb's 5.01% places 2BR units in the top 7% of the comparable building set — a rare combination of accessible entry price and exceptional rental income.
3BR
3-Bedroom
Very low confidence · 5 units
Capital ValueBottom 25%
$882,000
Suburb $995,000 · 35th pct
Weekly RentBottom 25%
$860/wk
Suburb $920/wk · 31st pct
Gross YieldMid-Range
5.07%
Suburb 4.98% · 53rd pct
Mid-Range YieldValue Discount
04
Sales & Market Activity
Sales Turnover (12m)
5.2%
10 sales · 193 units
Rental Turnover (12m)
8.3%
16 listings · 193 units
Historical Avg Turnover
3.7%
Since 2016
Repeat Sales Growth
3.3%
Median CAGR 2016–2024
Annual Sales Count — 2016–2025
Annual Rental Listings — 2016–2025
Recent Sales
Date
Unit
Bed/Bath/Car
Price
21 Feb 2025
102
2 / 2 / 1
$582,000
13 Feb 2025
303
2 / 2 / 1
$640,000
20 Dec 2024
211
2 / 1 / 1
$568,000
16 Dec 2024
206
1 / 1 / 0
$365,000
16 Dec 2024
304
2 / 2 / 1
$625,000
14 Nov 2024
504
2 / 2 / 1
$640,000
13 Nov 2024
810
2 / 2 / 1
$740,000
01 Nov 2024
904
2 / 2 / 1
$650,000
28 Jun 2024
1503
2 / 2 / 1
$735,000
26 Mar 2024
702
2 / 2 / 1
$821,000
10 Jan 2024
103
1 / 2 / 1
$631,000
Sales activity has accelerated over the past two years, with 2024 recording 13 transactions — the highest annual volume since completion. Prices ranged from $320,000 for compact 1-bedroom units to $821,000 for premium 2-bedroom configurations, with a median transacted price of approximately $582,000. The 12-month turnover rate of 5.2% sits above the long-run average of 3.7%, reflecting renewed investor interest and some early-holder divestment.
Recent Rental Listings
Date
Unit
Bed/Bath/Car
Rent/Wk
23 Nov 2025
1502
2 / 2 / 1
$950
30 Jul 2025
1110
2 / 2 / 1
$950
28 Jul 2025
806
1 / 1 / 1
$620
21 Jul 2025
508
1 / 1 / 1
$520
26 Jun 2025
1102
2 / 2 / 1
$925
18 Jun 2025
114
1 / 1 / 0
$625
18 Jun 2025
511
2 / 1 / 1
$675
02 Jun 2025
117
1 / 1 / 0
$595
02 Jun 2025
908
2 / 1 / 1
$695
23 May 2025
805
2 / 2 / 1
$750
Rental listing volumes peaked in 2021–2022 and have moderated significantly, with 2025 recording just 16 new listings. Asking rents have risen sharply since 2022, with 2-bedroom units regularly listed between $675–$950/week and 1-bedroom units at $520–$625/week. The declining turnover signal is broadly positive for owner-investors, suggesting stable tenancy periods and reduced re-letting costs.
05
Amenities & Strata Fee Position
Mid-Range
Security & convenience-focused tower. No resort-style shared facilities.
Fees typically cover
✓ Building insurance
✓ Lifts & common area maintenance
✓ Security & access systems
✓ Professional building management
✓ Garden & landscaping
✓ Basement car park maintenance
✓ NBN / communications infrastructure
✓ High Confidence
Secure building entry (fob/key)Video intercom systemLift access — all residential levelsSecure basement parkingStorage cagesPrivate balconiesSplit-system heating & coolingProfessional building managementGround-floor retail integrationHigh-speed internet / NBN
Swimming poolSpa or saunaTennis courtCinema roomRooftop infinity poolEV chargingGolf simulator / games roomBusiness centre / co-working
123 Sample Street is a security and convenience-focused apartment complex rather than a resort-style building. With no pool or full concierge, the strata fee profile sits in the mid-range bracket. Buyers should expect quarterly levies in the range of $1,200–$2,200 per quarter depending on lot entitlement — a meaningful saving versus comparable full-facility towers in the precinct, and a positive contributor to net yield.
06
Location Risk Assessment
🟡
MODERATE
Mixed Profile
Strong demographics, elevated amenity risk from rail and zoning
✅Top-decile SEIFA ranking and very low LMI risk confirm a premium socio-economic catchment with strong tenant and buyer depth.
⚠️Rail noise (score 5) and high-voltage transmission infrastructure (score 5) are material amenity factors that will influence unit selection and future resale.
🔶The short-term market forecast suggests flat to slightly negative capital movement over 12 months — investors should prioritise yield over near-term growth.
Physical & Environmental
Elevated
Bushfire
Flood
Communication Towers
Electricity Transmission
Air Noise
Planning & Amenity
High
Environmental Zoning
Rail Noise
Road Noise
The combination of commercial zoning, proximity to active rail lines, and frontage to the main road places this building in the elevated-to-high amenity risk band. These factors are well-known in the Australia Way precinct and are typically priced into values — buyers should consider floor level and aspect carefully.
Socio-Economic
Very Low
Economy (SEIFA)
Mortgage Insurance Risk
Australia Way ranks in the 9th–10th SEIFA decile, indicating very high relative socio-economic advantage. Mortgage stress and LMI risk are negligible. The suburb consistently features among Melbourne's top-performing catchments for income, education and employment diversity.
Market & Investment
Mixed
Market Forecast Risk
Market Liquidity Risk
Market Inventory
Market Volatility
Rental Tenure Risk
Strong liquidity and low volatility are offset by a cautious 12-month price forecast. A medium-to-long-term hold strategy is best suited to this asset type.
Best Suited For
This building is best suited to yield-focused investors who prioritise strong rental income over short-term capital growth, particularly those targeting 2-bedroom apartments where the yield premium is most pronounced. Owner-occupiers should carefully assess floor level and aspect to manage rail and road noise. A minimum 3–5 year hold horizon is recommended to absorb current market headwinds.
🛍️
Local Lifestyle Precinct
123 Sample Street sits at the heart of one of Melbourne's premier retail and dining corridors. Residents enjoy immediate access to hundreds of restaurants, bars and boutiques, with the Jam Factory precinct and Prahran Market both within easy walking distance.
🚆
Exceptional Public Transport
Train and tram connections are readily accessible from the building, providing convenient CBD access. Multiple public transport routes in the surrounding streets offer additional inner-suburb connectivity.
🌿
Parklands & Recreation
Fawkner Park, one of Melbourne's most expansive inner-city green spaces, is a short walk to the south. The Yarra River trail network connects residents to kilometres of riverside paths.
🏥
Healthcare & Education Access
The Alfred Hospital is approximately 1km away. The suburb is well-served by a concentration of private schools including Melbourne Grammar and other Prahran campus institutions.
07
Due Diligence Checklist
1
Section 32 Statement & s151 OC Certificate
Obtain and review the full Section 32 Vendor Statement, with particular attention to the OC Certificate under s151 of the Owners Corporations Act. For PS123456, confirm the current OC fee schedule, administrative fund balance, maintenance fund balance, and any outstanding levies. Review whether the building has multiple OC layers (common in large towers) and ensure all relevant certificates are obtained.
2
AGM & Committee Minutes (Last 3 Years)
Request the last three years of AGM minutes and any extraordinary general meeting or committee minutes. For a 193-unit tower built in 2014, focus on: defects disclosure and resolution status (the 10-year statutory warranty period has now closed), major works resolutions, insurance premium movements, and whether building manager or concierge arrangements have been subject to dispute or renegotiation.
3
Maintenance Plan & Capital Works Fund
Request the most recent building maintenance plan and confirm the capital works fund balance relative to the plan's forecast expenditure. At 12 years of age, this building is entering a period of increased expenditure on lift maintenance, facade works and mechanical systems. Confirm whether a building condition report has been commissioned and review the status of any defects register items from the construction warranty period.
4
Building & Pest Inspection
Commission a specialist high-rise building inspection prior to contract. Focus areas: waterproofing integrity on balconies and wet areas (a common defect in early-2010s Melbourne apartment construction), fire safety compliance and cladding assessment (confirm cladding type and any relevant VBA notices), mechanical ventilation, and car park structure. The flood proximity score of 4 warrants a specific assessment of ground-level and basement flood protection measures.
⚡ Reality Check
If the OC's maintenance fund is underfunded relative to the plan — which is common in buildings of this era that may have deferred major works post-COVID — could you absorb a special levy of $8,000 to $15,000 per lot without impacting your cash position? For a 193-unit tower at 12 years of age, upcoming capital expenditure on lift maintenance, facade works and mechanical systems is a realistic possibility, even without the added cost burden of resort facilities.
08
About Our Data
AVM Limitations
Automated Valuation Model (AVM) estimates are generated by JLL's proprietary valuation engine using recent comparable sales, rental listings, building attributes and suburb-level market data. AVM outputs are model-generated estimates and have not been derived from a physical inspection of the property. Estimates should be treated as indicative only and may differ materially from formal valuations or achievable sale prices. AVM coverage and confidence levels vary by building and bedroom type — refer to the coverage percentage and confidence rating disclosed for each building.
Sales Methodology
Sales transaction data is sourced from state-based land title and settlement data and includes all confirmed arm's-length sales recorded against the property address. Annual sales counts reflect calendar year totals. Recent sales tables display the most recent confirmed transactions with available bedroom, bathroom and car space attributes. Turnover percentages are calculated against the total reported unit count for the building. Chart data covers the period 2016–2025 inclusive.
Amenity Assessment Approach
Amenity assessments are derived from a systematic review of historical rental and sales listings associated with the building, supplemented by publicly available building records. Amenities are classified as high-confidence (consistently referenced across multiple listing sources), medium-confidence (referenced in some but not all listings), or likely not available (confirmed absent or not referenced). Strata fee position estimates are indicative only and should be verified against the Owners Corporation certificate.
Risk Data & Methodology
Location risk scores are supplied by JLL's Risk Intelligence platform and are calculated on a per-property basis using government spatial data, ABS statistical geographies, proprietary market models and third-party hazard datasets. Scores range from 1 (lowest risk) to 5 (highest risk). Category overall ratings and the overall risk assessment are derived from the pattern of individual scores. Risk data is indicative only and does not constitute insurance, planning or legal advice.