$420K
$59,781
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
-
Medium
-
Low
-
Confidence
This unique property sits in a charming small country town, reminiscent of Bellingen before its boom, yet boasts sea breezes and ocean views. It's a versatile commercial building, zoned for professional use or a quirky business, with potential as a residence. Situated on the main street, it features rear lane access and promises up to a 7% potential return. It's conveniently close to Macksville and the pristine beaches of Nambucca, with the thriving city of Coffs Harbour accessible further afield.
Trusted by over 13k property buyers and counting...
Try Picki for FREE0%
73.8%
$463K
4.6%
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$30,000
-$6,545
5.1%
Asking Price
$420,000
Estimated Purchase Price
$390,000
Stamp Duty
$12,285
Transfer Fee
$165
Conveyancing
$1,480
Deposit (10%)
$39,000
Reg. Mortgage
$164
LMI Premium
$7,786
Renovation Costs
-
Total Cash/Equity Required
$61,431
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$19,760
$28,125
Property Management
+7.7% PA
$1,522
$2,166
Rates
+3.0% PA
$1,046
$1,365
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
$13,815
$20,188
Interest Repayments
$23,166
$23,166
Net Cashflow Before Tax
-$9,351
-$2,978
Depreciation
-
-
Tax Offset
-$2,805
-$893
Net Cashflow After Tax
-$6,545
-$2,085
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%
$448,560
$810,890
Loan Balance
I.O
$351,000
$351,000
$97,560
$459,890
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 - 17.0%
Construction - 13.0%
Retail Trade - 11.0%
Accommodation and Food Services - 10.0%
Others - 49.0%
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