$800K
$120,035
Confidence
High
High
$905,000
Medium
$865,000
Low
$825,000
Confidence
Medium
"Nestle high in the beautiful seaside town of Manyana is this fully renovated home comprising three bedrooms all with ceiling fans and the master having a built in wardrobe. Upon entering this home you walk into the open plan lounge, dining and kitchen giving you a feeling of space. The kitchen is well appointed with adequate cupboards and storage with ceaser stone bench tops and island bench. Both the bathroom and laundry have been fully renovated with quality fittings and tiles. There is reverse cycle air conditioning and a slow combustion wood fire to keep you warm on those chilly winter evenings. Outside is a covered entertainment area ideal for BBQs and alfreco dining. There is a single drive thru garage giving access to the back yard for storage of a boat or trailer and the back yard is fully fence and private. This is the perfect home for both investor or owner occupied as it is close both pristine beaches and lakes. For further information or to arrange an inspection of this property please call the Exclusive Marketing Agents at Ray White BendalongManyana on 02 4456 1500."
-
78.2%
$1.38M
2%
$90,000
-$14,600
4.2%
3.3%
-11.3%
6.0%
Did you know you need to engage a conveyancer when buying a property?
Request a free contract reviewAsking Price
$840,000
Estimated Purchase Price
$775,000
Stamp Duty
$29,610
Transfer Fee
$165
Conveyancing
$1,480
Deposit (10%)
$77,500
Reg. Mortgage
$164
LMI Premium
$19,957
Renovation Costs
-
Total Cash/Equity Required
$129,426
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$32,240
$45,888
Property Management
+7.7% PA
$2,482
$3,533
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
$25,179
$36,380
Interest Repayments
$46,035
$46,035
Net Cashflow Before Tax
-$20,856
-$9,655
Depreciation
-
-
Tax Offset
-$6,257
-$2,897
Net Cashflow After Tax
-$14,600
-$6,759
Assumptions
Year 1
Year 10
Property Value
6.8%
$923,820
$1,670,047
Loan Balance
I.O
$697,500
$697,500
$226,320
$972,547
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