Withheld
$143,940
Confidence
High
High
$940,000
Medium
$875,000
Low
$810,000
Confidence
Medium
"Here is your rare opportunity to secure such a sought after location so close to the vibrant and thriving Narellan Town with all it has to offer. Whether you choose to reside or give your business exposure here stca you will appreciate all the positives this property has to offer. The current R3 zoning allows for redevelopment up to three storeys giving great future potential to this property that is walking distance to the proposed Narellan railway station. Disclaimer We have, in preparing this document, used our best endeavours to ensure that the information contained herein is true and accurate to the best of our knowledge. We accept no responsibility and disclaim all liability in respect of any errors, omissions, inaccuracies or misstatements contained herein. Prospective purchasers should make their own enquiries to verify the above information."
-
57.1%
$950K
3%
$15,000
-$21,543
3.1%
2.4%
-15.0%
6.0%
Did you know you need to engage a conveyancer when buying a property?
Request a free contract reviewAsking Price
-
Estimated Purchase Price
$860,000
Stamp Duty
$33,435
Transfer Fee
$165
Conveyancing
$1,480
Deposit (10%)
$86,000
Reg. Mortgage
$164
LMI Premium
$22,145
Renovation Costs
-
Total Cash/Equity Required
$143,940
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$27,040
$38,486
Property Management
+7.7% PA
$2,082
$2,963
Rates
+3.0% PA
$1,272
$1,660
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
$20,309
$29,457
Interest Repayments
$51,084
$51,084
Net Cashflow Before Tax
-$30,775
-$21,627
Depreciation
-
-
Tax Offset
-$9,233
-$6,488
Net Cashflow After Tax
-$21,543
-$15,139
Assumptions
Year 1
Year 10
Property Value
6.8%
$934,500
$1,689,354
Loan Balance
I.O
$774,000
$774,000
$160,500
$915,354
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
Construction - 16.0%
Retail Trade - 13.0%
Health Care and Social Assistance - 10.0%
Education and Training - 9.0%
Others - 52.0%
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