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.
© 2024 Picki. All rights reserved.
$3M
$480,211
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
$1,500,000
Medium
$1,350,000
Low
$1,200,000
Confidence
Medium
Discover the epitome of waterfront elegance in this Hamptons-style residence in Horsfield Bay. Rebuilt in 2021, this tranquil home offers breathtaking north-facing views and a seamless blend of indoor-outdoor living. With exclusive beach access and a shared private jetty, the property promises a lifestyle of luxury and privacy. Boasting five bedrooms, expansive gardens, a heated mineral pool, and custom kitchen, every detail speaks of sophistication. A suite of modern amenities including a 12kW solar system and Tesla charger enhance efficiency, while proximity to Sydney and local conveniences ensure a well-rounded living experience.
Trusted by over 13k property buyers and counting...
Try Picki for FREELocation, 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 - 9.0%
Construction - 8.0%
Others - 52.0%
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 2024 to 2026
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
Below are some similar properties in the area you may be interested in.
0%
88.4%
$1.11M
3.5%
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$20,000
-$28,188
3.5%
Asking Price
-
Estimated Purchase Price
$1,330,000
Stamp Duty
$56,205
Transfer Fee
$165
Conveyancing
$1,480
Deposit (10%)
$133,000
Reg. Mortgage
$164
LMI Premium
$37,583
Renovation Costs
-
Total Cash/Equity Required
$229,148
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$46,800
$66,611
Property Management
+7.7% PA
$3,604
$5,129
Rates
+3.0% PA
$1,086
$1,417
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
$38,733
$55,659
Interest Repayments
$79,002
$79,002
Net Cashflow Before Tax
-$40,269
-$23,343
Depreciation
-
-
Tax Offset
-$12,081
-$7,003
Net Cashflow After Tax
-$28,188
-$16,340
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%
$1,441,800
$2,606,431
Loan Balance
I.O
$1,197,000
$1,197,000
$244,800
$1,409,431
