Kings Langley, NSW
Blacktown (C)
4
2
2
house
First listed on 01/07/2024
Current Asking Price
Market Appraised Value
Market Appraised Rent
Cash Required
Kim McChlery
None
69.2%
$1.42M
2.5%
$0
-$55,385
1.4%
1.0%
-19.9%
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.
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 - 12.0%
Manufacturing - 10.0%
Transport, Postal and Warehousing - 10.0%
Health Care and Social Assistance - 10.0%
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
Asking Price
$1,480,000
Estimated Purchase Price
$1,590,000
Stamp Duty
$70,505
Transfer Fee
$165
Conveyancing
$1,480
Deposit (10%)
$159,000
Reg. Mortgage
$164
LMI Premium
$44,930
Renovation Costs
$0
Total Cash/Equity Required
$276,795
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$21,684
$30,863
Property Management
+7.7% PA
$1,670
$2,376
Rates
+3.0% PA
$1,016
$1,326
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
$15,621
$22,755
Interest Repayments
$94,446
$94,446
Net Cashflow Before Tax
-$78,825
-$71,691
Depreciation
$0
$0
Tax Offset
-$23,647
-$21,507
Net Cashflow After Tax
-$55,177
-$50,184
Assumptions
Year 1
Year 10
Property Value
6.8%
$1,698,120
$3,069,797
Loan Balance
I.O
$1,431,000
$1,431,000
$267,120
$1,638,797
The image shows a well-maintained living area with modern hardwood flooring, ample natural light, and energy-efficient lighting. The room is furnished with a leather couch, turquoise chair, and wooden coffee table. A split system air conditioning unit is affixed to the wall, and there is a view into the dining area.
The living area is in good condition with modern hardwood flooring, ample natural light, and energy-efficient lighting fixtures. The presence of a split system air conditioning unit enhances comfort.
Large windows for natural light, Energy-efficient lighting, Split system air conditioning, Hardwood flooring