$680K
$125,158
Confidence
High
High
$860,000
Medium
$825,000
Low
$790,000
Confidence
High
"Charming and delightful 3bedroom home perfectly located within short distance to Shellharbour square. Brimming with character, this home offers a unique blend of comfort and potential, to add your own touches, making it the perfect choice for the first home buyer or astute investor. Step inside and you will be greeted by a warm and inviting atmosphere. The spacious living area is filled with north facing natural light. Each bedroom is generously sized, providing ample space for your needs, with an expansive backyard, its an ideal play area for kids and includes a covered outdoor entertainment area. Dont miss out on this incredible opportunity Contact us today to arrange a viewing and take the first step. Council rates 459 pq approx. Land size 513m2 approx."
4%
76.8%
$815K
3.5%
$70,000
-$14,623
4.1%
3.2%
-11.6%
6.0%
Did you know you need to engage a conveyancer when buying a property?
Request a free contract reviewAsking Price
$700,000
Estimated Purchase Price
$755,000
Stamp Duty
$28,710
Transfer Fee
$165
Conveyancing
$1,480
Deposit (10%)
$75,500
Reg. Mortgage
$164
LMI Premium
$19,442
Renovation Costs
-
Total Cash/Equity Required
$126,011
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$31,200
$44,407
Property Management
+7.7% PA
$2,402
$3,419
Rates
+3.0% PA
$1,463
$1,909
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
$23,958
$34,673
Interest Repayments
$44,847
$44,847
Net Cashflow Before Tax
-$20,889
-$10,174
Depreciation
-
-
Tax Offset
-$6,267
-$3,052
Net Cashflow After Tax
-$14,623
-$7,122
Assumptions
Year 1
Year 10
Property Value
6.8%
$881,100
$1,592,819
Loan Balance
I.O
$679,500
$679,500
$201,600
$913,319
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 - 18.0%
Health Care and Social Assistance - 17.0%
Education and Training - 12.0%
Construction - 10.0%
Others - 43.0%
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