Address locked, Burwood

1 house today → about 60 homes as apartments, up to 21 storeys. About 1,000 m², 15 m frontage, zone MU1.

Residual land valueA$6.5m

Likely ask (1 house)A$2.5mFrom the 1 July 2025 land value x 1.15

HeadroomA$4.0m

Claimed

Claimed until 4 Feb 2027

Another member holds a claim on this site or a holding it is part of. It cannot be claimed again until then.

Pro members see the exact figures and the neighbours for this site. Go Pro for every site, or claim a single site from its page.

Option	Homes	Storeys	GFA	Realisation	Costs	Residual land value	Headroom	Profit at likely ask
Apartments, up to 21 storeys (LEP controls)Local Environmental Plan · FSR 6:1 · 70 m	60	21	6,000 m²	A$70.0m	A$40.0m	A$6.5m	A$4.0m	A$16.0m35% on cost · 23% on revenue
Cost stack Construction 6,000 m² at A$5,500/m²A$32.5m Basement parkingA$2.0m DemolitionA$45k Consultants, DA and certification (9%)A$3.0m Contributions (A$28,000 per new home)A$1.6m Contingency (5%)A$1.8m Then selling costs 3%, GST on the margin, finance 7.5%, stamp duty 5.5% and a 20% developer margin solve for the land. Buying at the likely ask of A$2.5m instead leaves A$16.0m pre-tax on a total development cost of A$45.0m.
Shop-top housing, up to 21 storeysLow and Mid-Rise (within 400 m) · FSR 6:1 · 70 m	55	21	6,000 m²	A$65.0m	A$40.0m	A$5.0m	A$2.5m	A$12.0m25% on cost · 18% on revenue
Cost stack Construction 6,000 m² at A$5,600/m²A$32.5m Basement parkingA$1.8m DemolitionA$45k Consultants, DA and certification (9%)A$3.0m Contributions (A$28,000 per new home)A$1.5m Contingency (5%)A$1.9m Then selling costs 3%, GST on the margin, finance 7.5%, stamp duty 5.5% and a 20% developer margin solve for the land. Buying at the likely ask of A$2.5m instead leaves A$12.0m pre-tax on a total development cost of A$45.0m.

Site area: About 1,000 m² (15 m by 60 m)
Street frontage: About 15 m (measured against the road corridor)
Zone: MU1 Mixed Use · Burwood Local Environmental Plan 2012
LEP controls: FSR 6:1 · height 70 m · minimum lot 500 m²
Nearest nominated centre: About 50 m to Burwood station and town centre (straight line) · Within 400 m of a nominated centre
Land value: About A$2,300,000 at 1 July 2025, NSW Valuer General · from A$1,900,000 at 1 July 2021 (+20%)
Notes: Holding of 2 parcels. DA on record.
Latest DA: A development application is on record for this site. The member who claims it sees the application.

1 adjoining houses share a boundary with this site. Members see them.