Withheld
$192,876
Confidence
High
High
$2,600,000
Medium
$2,350,000
Low
$2,100,000
Confidence
High
"WWW.RURALSALES.COM.AU ID 3151 Approximately 19 acres with frontage to the M1 Motorway, Oxley Highway and Billabong Drive Large commercial size shed with concrete floor and power, 3bedroom, 2bathroom cottage. 10 minutes to Port Macquarie DISCLAIMER This information has been obtained from our Vendors. We make no representations to its accuracy. All computer images, maps and photographs are indicative only. We are merely passing the information on. Interested parties should make their own enquiries"
-
90.8%
-
-
$140,000
-$58,121
2.6%
2.2%
-14.9%
6.0%
Did you know you need to engage a conveyancer when buying a property?
Request a free contract reviewAsking Price
-
Estimated Purchase Price
$2,210,000
Stamp Duty
$104,605
Transfer Fee
$165
Conveyancing
$1,480
Deposit (10%)
$221,000
Reg. Mortgage
$164
LMI Premium
$62,450
Renovation Costs
-
Total Cash/Equity Required
$390,415
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$57,200
$81,413
Property Management
+7.7% PA
$4,404
$6,269
Rates
+3.0% PA
$1,174
$1,532
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
$48,245
$69,207
Interest Repayments
$131,274
$131,274
Net Cashflow Before Tax
-$83,029
-$62,067
Depreciation
-
-
Tax Offset
-$24,909
-$18,620
Net Cashflow After Tax
-$58,121
-$43,447
Assumptions
Year 1
Year 10
Property Value
6.8%
$2,509,800
$4,537,121
Loan Balance
I.O
$1,989,000
$1,989,000
$520,800
$2,548,121
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 - 12.0%
Accommodation and Food Services - 10.0%
Education and Training - 10.0%
Others - 50.0%
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