The information provided is for general informational purposes only. While we strive for accuracy, we make no guarantees about the completeness or reliability of the content. Any reliance you place on this information is at your own risk, and we are not liable for any losses or damages arising from its use.
Additionally, our site may contain links to external websites, which we do not control. The inclusion of these links does not imply endorsement of their content. By using Picki, you accept this disclaimer and acknowledge that the information may not be suitable for all users.
© 2025 Picki. All rights reserved.
Withheld
$169,553
Unlock Appraised Value
Create a free account to access the tools and information you need to make the best property investment decisions.
Try Picki for FREEConfidence
High
High
$1,150,000
Medium
$1,050,000
Low
$950,000
Confidence
Medium
This charming 3-bedroom cottage sits on a valuable 607m2 plot in Sawtell, a sought-after lifestyle destination on the NSW north coast. Boasting dual street access and situated just meters from both Sawtell Village and the beach, the property holds exciting potential for transformation into a dream home or upscale duplexes. The medium-density zoning provides broad development opportunities, and the site may generate income during council's approval process.
Trusted by over 13k property buyers and counting...
Try Picki for FREE10.6%
45.6%
$708K
3.7%
Unlock Property Investment Scores
Create a free account to access the tools and information you need to make the best property investment decisions.
Try Picki for FREE$40,000
-$23,401
3.4%
Asking Price
-
Estimated Purchase Price
$1,010,000
Stamp Duty
$40,185
Transfer Fee
$165
Conveyancing
$1,480
Deposit (10%)
$101,000
Reg. Mortgage
$164
LMI Premium
$26,008
Renovation Costs
-
Total Cash/Equity Required
$169,553
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
$1,257
$1,640
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
$26,563
$38,357
Interest Repayments
$59,994
$59,994
Net Cashflow Before Tax
-$33,431
-$21,637
Depreciation
-
-
Tax Offset
-$10,029
-$6,491
Net Cashflow After Tax
-$23,401
-$15,146
Unlock the power of Picki
Create a free account to access the tools and information you need to make the best property investment decisions.
Try Picki for FREEAssumptions
Year 1
Year 10
Property Value
6.8%
$1,121,400
$2,027,224
Loan Balance
I.O
$909,000
$909,000
$212,400
$1,118,224
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 - 18.0%
Retail Trade - 13.0%
Accommodation and Food Services - 10.0%
Education and Training - 9.0%
Others - 50.0%
Average Income
Create a free account to access the tools and information you need to make the best property investment decisions.
Trusted by over 13,000 property buyers and counting...
Try Picki for FREEAverage Population
projected
for 2025 to 2027
Create a free account to access the tools and information you need to make the best property investment decisions.
Trusted by over 13,000 property buyers and counting...
Try Picki for FREEMonthly % Change in Median House Prices (Prev. Quarter)
Average Rental Yield
Average Vacancy Rate
Average Days of Supply
No data available
Average Population
Sold Price
Asking Price
