$1.8M
$282,293
Confidence
High
High
$2,400,000
Medium
$2,200,000
Low
$1,900,000
Confidence
Medium
"Fresh from an elegant renovation, this 1910s character semi has been completely overhauled for modern living. Blending contemporary luxury with stately period details, it features a highend open kitchen that flows to the sunsoaked alfresco dining area. 1910s semi, fresh from a highend renovation 3.3m high ornate ceilings, leadlight windows Timber floorboards polished concrete floor Lightfilled open livingdining w big skylight Gas kitchen with integrated Smeg appliances 3x comfortable bedrooms with builtin robes Elegant bath w walkin shower, gold tapware Generous joint laundry2nd bath w deep tub Sunsoaked backyard w alfresco deck area Close to transport links, parks, shops, dining Water 195 Council 431 pq"
-
50.6%
$1.89M
2.5%
$535,000
-$38,798
3.1%
2.6%
-13.3%
6.0%
Did you know you need to engage a conveyancer when buying a property?
Request a free contract reviewAsking Price
$1,800,000
Estimated Purchase Price
$1,665,000
Stamp Duty
$74,630
Transfer Fee
$165
Conveyancing
$1,480
Deposit (10%)
$166,500
Reg. Mortgage
$164
LMI Premium
$47,049
Renovation Costs
-
Total Cash/Equity Required
$290,539
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$52,000
$74,012
Property Management
+7.7% PA
$4,004
$5,699
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
$43,475
$62,414
Interest Repayments
$98,901
$98,901
Net Cashflow Before Tax
-$55,426
-$36,487
Depreciation
-
-
Tax Offset
-$16,628
-$10,946
Net Cashflow After Tax
-$38,798
-$25,541
Assumptions
Year 1
Year 10
Property Value
6.8%
$2,349,600
$4,247,518
Loan Balance
I.O
$1,498,500
$1,498,500
$851,100
$2,749,018
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