$2.9M
$463,718
Confidence
High
High
$3,050,000
Medium
$2,950,000
Low
$2,850,000
Confidence
Medium
"Auction Location In room Split Level House by Alchemy Architecture is a creative and functional home of uncompromising quality and outstanding attentiontodetail. With two living spaces in separate wings, it offers an adaptable layout to suit family life, a rarity for Inner Sydney terrace houses. With rearlane access to the parking and mesmerising green outlooks, there is still scope to add the approved lockup garage and lap pool. Perfection now, future potential, and a compelling allinclusive design. Located in leafy North Annandale, adjacent to parkland and in close proximity to harbour foreshore, Tramsheds, light rail and quality schools. Highlights Architect design highquality renovation Rare 4 bedroom 2 living space floorplan Future scope for approved garage pool Period detail with new contemporary style Attention to skylit interiors green views Stone island kitchen, indooroutdoor flow Concertina doors to the courtyard garden Dishwasher, ducted AC, integrated storage Wide street near Booth Street village life Free Building Pest Report at bw.com.au"
12.5%
58.3%
-
-
$175,000
-$64,794
3.0%
2.6%
-13.1%
6.0%
Did you know you need to engage a conveyancer when buying a property?
Request a free contract reviewAsking Price
$3,000,000
Estimated Purchase Price
$2,775,000
Stamp Duty
$135,680
Transfer Fee
$165
Conveyancing
$1,480
Deposit (10%)
$277,500
Reg. Mortgage
$164
LMI Premium
$78,416
Renovation Costs
-
Total Cash/Equity Required
$493,955
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$83,200
$118,420
Property Management
+7.7% PA
$6,406
$9,118
Rates
+3.0% PA
$1,144
$1,493
Water
+3.0% PA
$1,127
$1,470
Insurance
+3.0% PA
$1,250
$1,631
Repairs & Maintenance
+3.0% PA
$1,000
$1,305
Net Operating Income
$72,273
$103,402
Interest Repayments
$164,835
$164,835
Net Cashflow Before Tax
-$92,562
-$61,433
Depreciation
-
-
Tax Offset
-$27,769
-$18,430
Net Cashflow After Tax
-$64,794
-$43,003
Assumptions
Year 1
Year 10
Property Value
6.8%
$3,150,600
$5,695,535
Loan Balance
I.O
$2,497,500
$2,497,500
$653,100
$3,198,035
Below are some similar properties in the area you may be interested in.
Location, Location, Location. Selecting an investment location set to grow, gentrify and prosper can set our investments up for success. So how do we find these High Performance locations across Australia? Property Investment is a science. Our Data Scientists have analyzed the most important factors that help identify when an area is set up for strong investment opportunities.
2021 Population
Suburbs
Health Care and Social Assistance - 13.0%
Retail Trade - 11.0%
Accommodation and Food Services - 9.0%
Education and Training - 9.0%
Others - 58.0%
Average Income
Average Population
projected
for 2024 to 2026
Sales Price Growth (% Change)
Average Rental Yield
Average Vacancy Rate
Average Days of Supply
Sold Price
Asking Price