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.
Withheld
$2,030
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
Medium
High
$1,400,000
Medium
$1,250,000
Low
$1,100,000
Confidence
Low
Warrell Vista Estate offers a unique opportunity for discerning homebuilders to craft their dream lifestyle on expansive blocks of land. Located 6.5km from Macksville, this estate provides a serene country experience with convenient access to coastal amenities, including beaches at Scotts Head and Nambucca Heads. The lots range from 1 to 2.3 hectares, catering to diverse preferences, with slab-on-ground construction possibilities. Mains power is available, with water tank and septic systems required. Priced between $430,000 and $480,000, these parcels promise sophisticated country living.
Trusted by over 13k property buyers and counting...
Try Picki for FREE0%
92.8%
$436K
7.8%
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
-$27,362
3.4%
Asking Price
-
Estimated Purchase Price
$1,230,000
Stamp Duty
$50,705
Transfer Fee
$165
Conveyancing
$1,480
Deposit (10%)
$123,000
Reg. Mortgage
$164
LMI Premium
$34,757
Renovation Costs
-
Total Cash/Equity Required
$210,822
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$41,600
$59,210
Property Management
+7.7% PA
$3,203
$4,559
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
$33,974
$48,880
Interest Repayments
$73,062
$73,062
Net Cashflow Before Tax
-$39,088
-$24,182
Depreciation
-
-
Tax Offset
-$11,726
-$7,255
Net Cashflow After Tax
-$27,362
-$16,928
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%
$1,335,000
$2,413,362
Loan Balance
I.O
$1,107,000
$1,107,000
$228,000
$1,306,362
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
