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.
$3M
$535,188
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
$2,700,000
Medium
$2,550,000
Low
$2,400,000
Confidence
Medium
Explore the alluring and serene setting of 28 Headland Road, Sapphire Beach, NSW. Nestled between the majestic Great Dividing Range and the pristine beaches of the East, this 2545 sq m headland property offers unparalleled privacy and investment potential. With connectivity through a 1000 Mbps fibre optic internet, this property stands out as a unique blend of countryside serenity and city benefits. Proximity to Coffs Harbour Airport with frequent flights to major cities ensures both leisure and business needs are effortlessly met. The site promises breathtaking views of the Solitary Islands, vibrant marine life, and lush rainforests, affirming its place as a dream abode.
Trusted by over 13k property buyers and counting...
Try Picki for FREE0%
71.9%
$1.18M
3.9%
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-$150,000
-$93,672
1.3%
Asking Price
$2,700,000
Estimated Purchase Price
$2,700,000
Stamp Duty
$131,555
Transfer Fee
$165
Conveyancing
$1,480
Deposit (10%)
$270,000
Reg. Mortgage
$164
LMI Premium
$76,296
Renovation Costs
-
Total Cash/Equity Required
$480,211
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
$160,380
$160,380
Net Cashflow Before Tax
-$133,817
-$122,023
Depreciation
-
-
Tax Offset
-$40,145
-$36,607
Net Cashflow After Tax
-$93,672
-$85,416
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%
$2,723,400
$4,923,259
Loan Balance
I.O
$2,430,000
$2,430,000
$293,400
$2,493,259
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
