Chat about this property

You have 10 messages remaining in the free tier.

Property Report

11 Terrace Gardens, Te Aro, Wellington, New Zealand

Risk: Medium

The information gathered may not be up-to-date or may be inaccurate.

Basic Information

Snapshot

Estimated Price

$1,200,000

CV Value

$1,130,000

Market Trend

-8.00%

Year Built

1900

Property Details

Bedrooms

7

Bathrooms

2

Land Area

319 square metres

Floor Area

191 square metres

AI-Powered Insights

Investment Yield

Strong rental yield from student/professional demand in Te Aro.

Current rent $1,360/week on $1.25M purchase yields approx 5.6% gross.

Location Advantage

Proximity to Victoria University and CBD enhances appeal.

Short walk to Percival Street and public transport.

Character Home

Grand villa with character features, recently repainted exterior.

Spacious rooms, large lawn, but age requires maintenance check.

Market Timing

Recent sale suggests entry point in cooling market.

Sold Oct 2024 at $1.25M, down from 2021 peak.

Valuation Risk

2024 CV ($1.13M) below 2021 peak ($1.57M) despite recent sale at $1.25M.

Potential overpayment vs. council assessment.

Maintenance Liability

1900 build year implies potential weathertightness or seismic retrofitting costs.

Exterior recently repainted; no CCC or consent data available.

PRO Reasoning

The Wellington property market, particularly in central suburbs like Te Aro, has experienced volatility post-2021 peaks, with the latest CV reassessment in September 2024 dropping to $1.13 million from $1.57 million in 2021, reflecting broader economic pressures including interest rate hikes and reduced migration-driven demand. This property's recent sale at $1.25 million on 10 October 2024 aligns with a -8% market trend percentage noted in realestate.co.nz data, suggesting a buyer's market for investors seeking entry below replacement cost. Te Aro's appeal as a student and young professional hub remains strong, bolstered by Victoria University's proximity, which supports consistent rental occupancy as evidenced by the property's 15-year vacancy-free history under the previous owner. Constructed in 1900, this two-storey villa embodies classic Edwardian character with features like spacious light-filled rooms and a large flat back lawn on a 319 square metre site, but its age places it in a high-risk category for weathertightness issues common to pre-1990s builds. The exterior repainting noted in the Tommy's listing indicates recent maintenance, yet potential capital expenditure for insulation upgrades, seismic strengthening, and plumbing or electrical rewiring could total $50,000 to $100,000 over 5 to 10 years, per Ministry of Business, Innovation and Employment guidelines for heritage-style homes. Floor area of 191 square metres across seven bedrooms and two bathrooms suits multi-tenant use, but buyers should commission a building report to assess joinery, roof condition, and insulation compliance with Healthy Homes standards. Under the Wellington City District Plan, Te Aro falls within a residential precinct, permitting intensification up to three storeys for multi-unit developments, offering upside for subdivision or addition of a minor dwelling given the 319 square metre lot size. However, proximity to Flagstaff Hill park may impose height or setback constraints, and any development would require resource consent, potentially adding 6 to 12 months and significant costs. This zoning supports the property's current use as a rental but limits radical redevelopment without council approval, influencing long-term value accrual through density bonuses rather than radical transformation. Ideal for investors targeting student accommodation or young professionals, this property fits portfolios seeking 5 to 6% gross yields, with current $1,360 weekly rent generating $70,720 annually against a $1.25 million purchase. First-home buyers may find the seven-bedroom layout overwhelming unless planning to rent out rooms, while downsizers would avoid due to maintenance demands. Families could consider it for the school zones, including decile 10 Wellington College at 1.72 kilometres away, but the multi-bedroom setup better suits income generation over single-family living, aligning with Te Aro's urban density. Key risks include medium weathertightness exposure typical of 1900s villas, mitigated by a pre-purchase inspection report (cost approximately $800) and potential insurance riders; low liquefaction risk per council maps, though fault proximity warrants confirmation. Legal compliance appears clean from listings, but absence of Code Compliance Certificate details for such an old build necessitates a Land Information Memorandum search to uncover any unfiled consents or notices. Overall, probabilities of major issues are low to moderate given recent sale condition, but impacts could delay settlement or inflate holding costs if remediation is needed. Financing at current rates suggests an estimated $6,528 monthly repayment based on an 80% loan to value ratio, consuming a significant portion of gross rental income before accounting for council rates (estimated around $3,500 annually) and a prudent maintenance allowance ($5,000 annually). This scenario suggests tight cashflow, requiring investors to be comfortable with negative gearing or relying on rent increases upon the fixed tenancy expiry in February 2025. Sensitivity analysis shows that a 1% rise in interest rates would immediately push the property into deeper negative cashflow. Liquidity remains solid with median days on market under 30 for Te Aro sales, per available data, and comparables indicating quick turnover for well-presented villas. A hold strategy targeting 5 to 7 years could capture appreciation driven by future intensification potential, though downside risk exists if the market softens further or if major, unbudgeted repairs are required. Base case probability suggests stable hold with modest rental growth, driven by location demand. The upside scenario involves successfully obtaining resource consent for a minor dwelling addition, significantly boosting yield and capital value. The downside scenario involves unforeseen structural or weathertightness failure requiring substantial immediate capital injection, which would severely impact short-term returns. Unique differentiators include the property's status as a grand villa, offering character absent in modern apartments, and its direct opposition to Flagstaff Hill park, providing valuable green space amenity in a dense urban environment. This combination of scale, character, and location makes it a distinct asset class within the Te Aro investment landscape. Exit planning should consider selling to a developer attracted by the land size and zoning, or to a long-term investor focused on the consistent student rental market, ensuring multiple avenues for capital realisation over a 7 to 10-year horizon.

Instant actions

Share the report beautifully

Download a polished PDF for offline review or send an interactive report straight from Duly. Recipients receive our premium email layout with optional PDF attachment.

The downloadable PDF includes the full References section with every supporting source link.

PDF brilliance

Export a magazine-ready report with executive summary, risk insights, comps, and AI commentary styled in our signature look.

Premium delivery

Send an email (with an optional PDF) and a direct link back to the live report for real-time updates.

Report generated 5 October 2025 at 8:43 pm NZT
Share