$799K
$130,280
Confidence
High
High
$1,160,000
Medium
$1,050,000
Low
$940,000
Confidence
Medium
"This modernized home is located within walking distance to Elderslie Public school sporting field. Combined lounge dining with bifold doors Spacious kitchen with Island benches Beautiful bathroom with free standing bath Decked and covered outdoor entertaining area with view to the reserve Ducted airconditioning single carport"
-
85.6%
-
-
$260,000
-$17,624
3.6%
2.8%
-13.3%
6.0%
Did you know you need to engage a conveyancer when buying a property?
Request a free contract reviewAsking Price
$799,000
Estimated Purchase Price
$790,000
Stamp Duty
$30,285
Transfer Fee
$165
Conveyancing
$1,480
Deposit (10%)
$79,000
Reg. Mortgage
$164
LMI Premium
$20,343
Renovation Costs
-
Total Cash/Equity Required
$131,988
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$28,600
$40,707
Property Management
+7.7% PA
$2,202
$3,134
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
$21,749
$31,506
Interest Repayments
$46,926
$46,926
Net Cashflow Before Tax
-$25,177
-$15,420
Depreciation
-
-
Tax Offset
-$7,553
-$4,626
Net Cashflow After Tax
-$17,624
-$10,794
Assumptions
Year 1
Year 10
Property Value
6.8%
$1,121,400
$2,027,224
Loan Balance
I.O
$711,000
$711,000
$410,400
$1,316,224
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