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.
$269K
$43,477
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
$298,000
Medium
$269,000
Low
$240,000
Confidence
Medium
This stunning 3-bedroom villa, located in the coveted ski park of Koveda on the Hawkesbury River, offers a perfect blend of luxury and convenience. Just a 5-minute drive from Wisemans Ferry, the villa comes fully furnished with modern appliances, accommodating up to 8 guests comfortably. Key features include a spacious kitchen with a Caesarstone island, double lock-up garage with remote control, and a screened double carport for additional parking or entertainment space. Enjoy the fantastic park facilities, including six private jetties and a private boat ramp just steps away. The monthly park fees cover water, with electricity and gas as separate expenses.
Trusted by over 13k property buyers and counting...
Try Picki for FREE0%
68.5%
-
-
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-$15,000
+
8.2%
Asking Price
$269,000
Estimated Purchase Price
$285,000
Stamp Duty
$8,220
Transfer Fee
$165
Conveyancing
$1,480
Deposit (10%)
$28,500
Reg. Mortgage
$164
LMI Premium
$4,398
Renovation Costs
-
Total Cash/Equity Required
$43,478
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
$1,050
$1,370
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
$17,171
$24,965
Interest Repayments
$16,929
$16,929
Net Cashflow Before Tax
$242
$8,036
Depreciation
-
-
Tax Offset
$73
$2,411
Net Cashflow After Tax
$170
$5,625
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%
$288,360
$521,286
Loan Balance
I.O
$256,500
$256,500
$31,860
$264,786
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
Retail Trade - 19.0%
Health Care and Social Assistance - 13.0%
Construction - 11.0%
Professional, Scientific and Technical Services - 10.0%
Others - 47.0%
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
