$2.39M
$379,419
Confidence
High
High
$2,260,000
Medium
$2,150,000
Low
$2,040,000
Confidence
Medium
"Set in a desirable position and soughtafter street, this elegant threebedroom Victorian terrace blends classic charm with contemporary design, with a unique wide frontage ensuring its a stands out among Inner Sydney homes. Offering an abundance of space and modern comforts, its perfectly positioned in the heart of Annandale, just moments from local shops, parks, top schools, and easy transport to the CBD. Highlights Wide frontage w side driveway access Rear garagestudio adding family appeal Wraparound courtyard alfresco space French doors off kitchen, inoutdoor flow Stone kitchen w dishwasher, gas cooking Bedrooms w large builtin wardrobes Balconies front rear, ensuite w bathtub Areas best spot, 1 block to village heart Walkeverywhere Inner Sydney lifestyle Free Building Pest Report at bw.com.au"
-
65%
-
-
$20,000
-$48,054
3.2%
2.7%
-12.8%
6.0%
Did you know you need to engage a conveyancer when buying a property?
Request a free contract reviewAsking Price
$2,300,000
Estimated Purchase Price
$2,130,000
Stamp Duty
$100,205
Transfer Fee
$165
Conveyancing
$1,480
Deposit (10%)
$213,000
Reg. Mortgage
$164
LMI Premium
$60,189
Renovation Costs
-
Total Cash/Equity Required
$375,754
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$67,600
$96,216
Property Management
+7.7% PA
$5,205
$7,409
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
$57,874
$82,908
Interest Repayments
$126,522
$126,522
Net Cashflow Before Tax
-$68,648
-$43,614
Depreciation
-
-
Tax Offset
-$20,594
-$13,084
Net Cashflow After Tax
-$48,054
-$30,530
Assumptions
Year 1
Year 10
Property Value
6.8%
$2,296,200
$4,150,983
Loan Balance
I.O
$1,917,000
$1,917,000
$379,200
$2,233,983
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