$1.7M
$328,107
Confidence
High
High
$1,320,000
Medium
$1,225,000
Low
$1,125,000
Confidence
Medium
"Features Front house 3bedrooms with a study room 2 bathroom Spacious dining Separate lounge Lounge room is tiled with a classic fireplace and air con. 3 undercover car spaces Two Storey Single Brick Granny Flat 2 Bedrooms Living area downstairs 1 bathroom upstairs and 1 bathroom downstairs Outstanding Modern Studio 1 Bedroom 1 Bathroom Open Lounge and Kitchen Rental Income Potential Front House 650 Weekly 2 Storey Granny House 500 Weekly 2nd Studio Granny 350 Weekly Close to all amenities. This is secured property located only 600m away from Wiley Park station."
-
67.6%
$1.27M
3.3%
$20,000
-$24,681
3.7%
3.0%
-12.0%
6.0%
Did you know you need to engage a conveyancer when buying a property?
Request a free contract reviewAsking Price
-
Estimated Purchase Price
$1,205,000
Stamp Duty
$49,330
Transfer Fee
$165
Conveyancing
$1,480
Deposit (10%)
$120,500
Reg. Mortgage
$164
LMI Premium
$34,051
Renovation Costs
-
Total Cash/Equity Required
$206,241
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$44,200
$62,910
Property Management
+7.7% PA
$3,403
$4,844
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
$36,319
$52,224
Interest Repayments
$71,577
$71,577
Net Cashflow Before Tax
-$35,258
-$19,353
Depreciation
-
-
Tax Offset
-$10,578
-$5,806
Net Cashflow After Tax
-$24,681
-$13,547
Assumptions
Year 1
Year 10
Property Value
6.8%
$1,308,300
$2,365,095
Loan Balance
I.O
$1,084,500
$1,084,500
$223,800
$1,280,595
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