Withheld
$143,940
Confidence
High
High
$1,508,000
Medium
$1,400,000
Low
$1,292,000
Confidence
High
"Embracing a relaxed indooroutdoor lifestyle, this immaculate movein ready home showcases contemporary renovations across a single level layout. Set on a large level block, its near schools, shops and buses, with Elatte Caf just around the corner. Sprawling free flowing livingdining zone extends outdoors Covered alfresco entertaining deck leads to private backyard Lush etablished gardens plus open firepit area with seating Caesarstone kitchen fitted with quality stainless appliances Induction cooktop, dishwasher, pyrolytic oven, servery window Four carpeted bedrooms, skylit full main bathroom and study Double glazed Stegbar windows, Crimsafe security screens High ceilings, alarm, garage and off street parking for three Suits owneroccupiers, upsizers, investors and developers Handy to Padstow Station, eateries, Riverwood Plaza, the M5"
-
77.9%
$1.75M
3.6%
$380,000
-$23,708
3.3%
2.6%
-13.8%
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
$33,800
$48,108
Property Management
+7.7% PA
$2,603
$3,704
Rates
+3.0% PA
$1,101
$1,437
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
$26,719
$38,561
Interest Repayments
$60,588
$60,588
Net Cashflow Before Tax
-$33,869
-$22,027
Depreciation
-
-
Tax Offset
-$10,161
-$6,608
Net Cashflow After Tax
-$23,708
-$15,419
Assumptions
Year 1
Year 10
Property Value
6.8%
$1,495,200
$2,702,966
Loan Balance
I.O
$918,000
$918,000
$577,200
$1,784,966
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
Manufacturing - 13.0%
Health Care and Social Assistance - 13.0%
Retail Trade - 10.0%
Construction - 9.0%
Others - 55.0%
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