$930K
$136,256
Confidence
High
High
$750,000
Medium
$675,000
Low
$600,000
Confidence
High
"This home, lovingly cared for in the South Coast village of Manyana is offered for sale for the discerning investor or buyer. Walk to Manyana Beach , Green Island or Lake Conjola for a spot of surfing or fishing and then enjoy a morning coffee at one of the two local cafes. The home has two lounge areas, one of which is towards the front of home and one at the rear. There are four bedrooms all with built ins. In the bathroom is a shower and bathtub and there is a separate toilet. The kitchen and dining area is open plan There is an additional formal dining area for special occasions or it could easily be converted into a home office or potentially converted into a ensuite for the master bedroom. There is a private courtyard for evening bbqs and a workshop downstairs with plenty of storage space and an extra toilet and hand held shower. The double garage has an automated roller door and allows internal access to the house via the laundry area and third toilet and storage facilities. Block size 688sqm and fully fenced. Inspections by appointment only by calling 4456 1500"
-
90.3%
$815K
2.9%
-$345,000
-$27,138
2.8%
2.1%
-15.8%
6.0%
Did you know you need to engage a conveyancer when buying a property?
Request a free contract reviewAsking Price
$1,100,000
Estimated Purchase Price
$1,020,000
Stamp Duty
$40,635
Transfer Fee
$165
Conveyancing
$1,480
Deposit (10%)
$102,000
Reg. Mortgage
$164
LMI Premium
$26,265
Renovation Costs
-
Total Cash/Equity Required
$171,260
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$28,600
$40,707
Property Management
+7.7% PA
$2,202
$3,134
Rates
+3.0% PA
$1,202
$1,568
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
$21,819
$31,598
Interest Repayments
$60,588
$60,588
Net Cashflow Before Tax
-$38,769
-$28,990
Depreciation
-
-
Tax Offset
-$11,631
-$8,697
Net Cashflow After Tax
-$27,138
-$20,293
Assumptions
Year 1
Year 10
Property Value
6.8%
$720,900
$1,303,216
Loan Balance
I.O
$918,000
$918,000
-$197,100
$385,216
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 - 16.0%
Retail Trade - 13.0%
Accommodation and Food Services - 10.0%
Public Administration and Safety - 10.0%
Others - 51.0%
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