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.
$800K
$133,695
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
$1,110,000
Medium
$1,070,000
Low
$1,030,000
Confidence
Medium
Situated in a quiet cul-de-sac, this charming three-bedroom home in Sapphire Beach offers a lifestyle of convenience and coastal bliss. A short 100-meter stroll leads to the beach, enhancing the allure for retirees, investors, or families. The tri-level design provides space and privacy, with the main living areas and master suite centralized on the middle floor. Additional bedrooms and family bathroom lie upstairs, while a flexible lower level adds potential for customization. The property features a low maintenance yard, making outdoor leisure a breeze. With rates at approximately $3,373 per annum and current rent at $680 per week, this home presents a versatile opportunity in a coveted beachside community.
Trusted by over 13k property buyers and counting...
Try Picki for FREE0%
79.5%
$1.03M
3.6%
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$45,000
-$24,025
3.3%
Asking Price
-
Estimated Purchase Price
$1,025,000
Stamp Duty
$40,860
Transfer Fee
$165
Conveyancing
$1,480
Deposit (10%)
$102,500
Reg. Mortgage
$164
LMI Premium
$26,394
Renovation Costs
-
Total Cash/Equity Required
$172,114
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$33,800
$48,108
Property Management
+7.7% PA
$2,603
$3,704
Rates
+3.0% PA
$1,257
$1,640
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
$26,563
$38,357
Interest Repayments
$60,885
$60,885
Net Cashflow Before Tax
-$34,322
-$22,528
Depreciation
-
-
Tax Offset
-$10,296
-$6,758
Net Cashflow After Tax
-$24,025
-$15,769
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%
$1,142,760
$2,065,838
Loan Balance
I.O
$922,500
$922,500
$220,260
$1,143,338
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 - 18.0%
Retail Trade - 13.0%
Accommodation and Food Services - 10.0%
Education and Training - 9.0%
Others - 50.0%
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
