Withheld
$391,331
Confidence
High
High
$2,400,000
Medium
$2,250,000
Low
$2,100,000
Confidence
Moderate
"Auction Location On site A sophisticated redesign has enhanced the flow and function of this terrace, creating a master suite upstairs and a valuable downstairs 3rd bedroom and main bathroom. In one of Annandales most peaceful wide streets, it is a turnkey package of impressive quality and design cred. Stroll to both Annandale and Leichhardt village hubs or access the city easily via Parramatta Road. Highlights Wide treelined soughtafter street Elegant redesign of a classic terrace Wood floors, custom joinery, fireplaces Eatin gas kitchen, concealed laundry Central lightwell, separate formal dining Master with ensuite, 2nd bed with balcony Bathrooms both levels, main with bathtub Landscaped courtyard with deck patio Family appeal close to parks, schools Inner West village lifestyle community"
-
59.7%
-
-
$400,000
-$39,771
3.4%
2.9%
-12.3%
6.0%
Did you know you need to engage a conveyancer when buying a property?
Request a free contract reviewAsking Price
$2,000,000
Estimated Purchase Price
$1,850,000
Stamp Duty
$84,805
Transfer Fee
$165
Conveyancing
$1,480
Deposit (10%)
$185,000
Reg. Mortgage
$164
LMI Premium
$52,277
Renovation Costs
-
Total Cash/Equity Required
$324,442
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$62,400
$88,815
Property Management
+7.7% PA
$4,805
$6,839
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
$53,074
$76,077
Interest Repayments
$109,890
$109,890
Net Cashflow Before Tax
-$56,816
-$33,813
Depreciation
-
-
Tax Offset
-$17,045
-$10,144
Net Cashflow After Tax
-$39,771
-$23,669
Assumptions
Year 1
Year 10
Property Value
6.8%
$2,403,000
$4,344,052
Loan Balance
I.O
$1,665,000
$1,665,000
$738,000
$2,679,052
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