$499K
$84,525
Confidence
High
High
$1,175,000
Medium
$1,060,000
Low
$950,000
Confidence
High
"WWW.RURALSALES.COM.AU ID3126 LOT 3 20 acre block in the popular Kundabung area, country lifestyle close to town Perfect place to build your dream homestead, with no neighbours in site. Adjoining state forest, miles of trails, great riding, horses or bikes. 20 mins to the beaches of Crescent Head 10 Mins to Kempsey CBD DISCLAIMER This information has been obtained from our Vendors. We make no representations to its accuracy. All computer images, maps and photographs are indicative only. We are merely passing the information on. Interested parties should make their own enquiries."
-
91.8%
-
-
$530,000
-$1,695
6.9%
5.5%
-2.0%
6.0%
Did you know you need to engage a conveyancer when buying a property?
Request a free contract reviewAsking Price
$499,000
Estimated Purchase Price
$530,000
Stamp Duty
$18,585
Transfer Fee
$165
Conveyancing
$1,480
Deposit (10%)
$53,000
Reg. Mortgage
$164
LMI Premium
$10,581
Renovation Costs
-
Total Cash/Equity Required
$84,526
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$36,400
$51,809
Property Management
+7.7% PA
$2,803
$3,989
Rates
+3.0% PA
$1,160
$1,514
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
$29,060
$41,900
Interest Repayments
$31,482
$31,482
Net Cashflow Before Tax
-$2,422
$10,418
Depreciation
-
-
Tax Offset
-$727
$3,125
Net Cashflow After Tax
-$1,695
$7,292
Assumptions
Year 1
Year 10
Property Value
6.8%
$1,132,080
$2,046,531
Loan Balance
I.O
$477,000
$477,000
$655,080
$1,569,531
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 - 17.0%
Retail Trade - 12.0%
Education and Training - 10.0%
Accommodation and Food Services - 9.0%
Others - 52.0%
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