$899K
$150,770
Confidence
Medium
High
$850,000
Medium
$750,000
Low
$650,000
Confidence
Low
"The phone enquiry code for this property is 5353 3 bedroom, one bathroom, brick vaneer home. 10x4m sunroomenclosed verandah with extra toilet and shower. 1x granny flatteenager retreat including bathroom. toilet needs TLC 1x 8x10m double garage plus includes 10x5m carport 1x10x10m garden shed with green house 2 water tanks approx 20,000ltres 1x inground concrete pool needing new liner back to the grid solar system town water and sewerage connected 2485m2 large block of land, corner block great view over the Watergan rangers, walking distance to school and shop, 10minutes to town centre in Cessnock. 899,000 negotiable"
-
86.8%
-
-
-$150,000
-$25,492
2.6%
1.9%
-16.9%
6.0%
Did you know you need to engage a conveyancer when buying a property?
Request a free contract reviewAsking Price
$899,000
Estimated Purchase Price
$900,000
Stamp Duty
$35,235
Transfer Fee
$165
Conveyancing
$1,480
Deposit (10%)
$90,000
Reg. Mortgage
$164
LMI Premium
$23,175
Renovation Costs
-
Total Cash/Equity Required
$150,770
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$23,400
$33,305
Property Management
+7.7% PA
$1,802
$2,565
Rates
+3.0% PA
$1,179
$1,538
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
$17,042
$24,796
Interest Repayments
$53,460
$53,460
Net Cashflow Before Tax
-$36,418
-$28,664
Depreciation
-
-
Tax Offset
-$10,925
-$8,599
Net Cashflow After Tax
-$25,492
-$20,065
Assumptions
Year 1
Year 10
Property Value
6.8%
$801,000
$1,448,017
Loan Balance
I.O
$810,000
$810,000
-$9,000
$638,017
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
Accommodation and Food Services - 16.0%
Retail Trade - 12.0%
Health Care and Social Assistance - 12.0%
Education and Training - 9.0%
Others - 51.0%
Average Income
Average Population
projected
for 2024 to 2026
Sales Price Growth (% Change)
Average Days of Supply
Sold Price
Asking Price