Address locked, Sylvania

1 house today → 6 homes as townhouses. About 1,250 m², 18 m frontage, zone R2.

Residual land valueA$1.4m

Likely ask (1 house)A$1.1mFrom the 1 July 2025 land value x 1.15

HeadroomA$300k

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.

See Pro and pricing Sign in

Every option the rules allow

Option	Homes	Storeys	GFA	Realisation	Costs	Residual land value	Headroom	Profit at likely ask
TownhousesLow and Mid-Rise · FSR 0.7:1 · 9.5 m	6	2	900 m²	A$8.5m	A$4.5m	A$1.4m	A$300k	A$1.5m24% on cost · 17% on revenue
Cost stack Construction 900 m² at A$4,100/m²A$3.8m DemolitionA$45k Consultants, DA and certification (9%)A$325k Contributions (A$28,000 per new home)A$140k Contingency (5%)A$200k 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$1.1m instead leaves A$1.5m pre-tax on a total development cost of A$6.0m.
Dual occupancyHousing SEPP (R2 state-wide) · FSR 0.65:1 · 9.5 m	2	2	500 m²	A$4.5m	A$2.3m	A$900k	-A$200k	A$325k9% on cost · 7% on revenue
Cost stack Construction 500 m² at A$3,700/m²A$1.9m DemolitionA$45k Consultants, DA and certification (9%)A$170k Contributions (A$28,000 per new home)A$28k Contingency (5%)A$100k 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$1.1m instead leaves A$325k pre-tax on a total development cost of A$3.8m.
Manor house (4 flats)Low and Mid-Rise · FSR 0.8:1 · 9.5 m	4	2	450 m²	A$4.5m	A$2.5m	A$600k	-A$500k	A$120k3% on cost · 3% on revenue
Cost stack Construction 450 m² at A$4,400/m²A$1.9m Basement parkingA$140k DemolitionA$45k Consultants, DA and certification (9%)A$190k Contributions (A$28,000 per new home)A$85k Contingency (5%)A$110k 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$1.1m instead leaves A$120k pre-tax on a total development cost of A$4.0m.

Site facts

Site area: About 1,250 m² (15 m by 90 m)
Street frontage: About 18 m (measured against the road corridor)
Zone: R2 Low Density Residential · Sutherland Shire Local Environmental Plan 2015
LEP controls: FSR 0.55:1 · height 8.5 m · minimum lot 550 m²
Nearest nominated centre: About 800 m to Southgate shopping centre (straight line) · 400 to 800 m from a nominated centre
Land value: About A$950,000 at 1 July 2025, NSW Valuer General · from A$800,000 at 1 July 2021 (+20%)

Neighbours

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

Amalgamation options

#1 · amalgamation Claimed 3 houses → 15 homes

Address locked, Sylvania

Residual land valueA$3.8m

Likely askA$3.3m

HeadroomA$500k

3,500 m² · Townhouses · R2 · address locked