Curl Curl, NSW
Northern Beaches (A)
4
3
1
house
First listed on 28/06/2024
Current Asking Price
Market Appraised Value
Market Appraised Rent
Cash Required
Ben Spackman
None
74.1%
$6M
2.6%
$75,000
-$16,337
4.7%
4.0%
-8.1%
6.0%
Did you know you need to engage a conveyancer when buying a property?
Request a free contract reviewBelow are some similar properties in the area you may be interested in.
Asking Price
$0
Estimated Purchase Price
$1,175,000
Stamp Duty
$47,680
Transfer Fee
$165
Conveyancing
$1,480
Deposit (10%)
$117,500
Reg. Mortgage
$164
LMI Premium
$33,203
Renovation Costs
$0
Total Cash/Equity Required
$200,743
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$55,536
$79,045
Property Management
+7.7% PA
$4,276
$6,086
Rates
+3.0% PA
$1,427
$1,862
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
$46,456
$66,690
Interest Repayments
$69,795
$69,795
Net Cashflow Before Tax
-$23,339
-$3,105
Depreciation
$0
$0
Tax Offset
-$7,002
-$931
Net Cashflow After Tax
-$16,337
-$2,173
Assumptions
Year 1
Year 10
Property Value
6.8%
$1,335,000
$2,413,362
Loan Balance
I.O
$1,057,500
$1,057,500
$277,500
$1,355,862
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.
2016 Population
Suburbs
Retail Trade - 13.0%
Health Care and Social Assistance - 13.0%
Professional, Scientific and Technical Services - 10.0%
Accommodation and Food Services - 9.0%
Others - 55.0%
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