Withheld
$205,324
Confidence
Medium
High
$1,300,000
Medium
$1,200,000
Low
$1,100,000
Confidence
Low
"You will know your home at last when you see this property. It has a vast opportunity for a large or growing family. With potential to add your own personal touches. Could also be Perfect as a weekend retreat or for those seeking a tree change or even a development opportunity. This idyllic 584sqm landholding is in the sleepy coastal village of Maianbar, adjacent to the township of Bundeena, This split level home has an ideally located kitchen for easy entertaining. Separate dining room. Living room that leads out onto a large timber northerly facing deck with leafy views. This room also has a cosy combustion fireplace. The cabana beside the pool is ideal for relaxed afternoons barbecuing with family and friends. Stroll to Fishermans Bay for a dip or a kayak or take a bushwalk on one of the nearby National Park trails Featuring 4 bedrooms master bedroom has ensuite Family bathroom has a bath Internal laundry Outdoor covered entertaining area Timber floors Fabulous inground pool An unspoilt paradise, Maianbar is a magical place south of Sydney where property rarely trades. Extra features Cute treehouse Ceiling fans"
-
91.2%
$1.05M
4%
-
-$26,259
3.5%
2.8%
-12.8%
6.0%
Did you know you need to engage a conveyancer when buying a property?
Request a free contract reviewAsking Price
-
Estimated Purchase Price
$1,200,000
Stamp Duty
$49,055
Transfer Fee
$165
Conveyancing
$1,480
Deposit (10%)
$120,000
Reg. Mortgage
$164
LMI Premium
$33,909
Renovation Costs
-
Total Cash/Equity Required
$205,324
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$41,600
$59,210
Property Management
+7.7% PA
$3,203
$4,559
Rates
+3.0% PA
$1,253
$1,635
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
$33,767
$48,610
Interest Repayments
$71,280
$71,280
Net Cashflow Before Tax
-$37,513
-$22,670
Depreciation
-
-
Tax Offset
-$11,254
-$6,801
Net Cashflow After Tax
-$26,259
-$15,869
Assumptions
Year 1
Year 10
Property Value
6.8%
$1,281,600
$2,316,828
Loan Balance
I.O
$1,080,000
$1,080,000
$201,600
$1,236,828
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
Retail Trade - 15.0%
Health Care and Social Assistance - 15.0%
Accommodation and Food Services - 9.0%
Construction - 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