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.
$528K
$98,691
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
$500,000
Medium
$475,000
Low
$450,000
Confidence
Low
This is a unique, off-grid, sustainable haven located within the historic Shamballa Cooperative, just 15 minutes from the lively town of Bellingen. This north-facing two-story home is designed for those craving a lifestyle deeply intertwined with nature. It sits atop a secluded hill amidst 34 acres of fruit trees and gardens, offering expansive views toward the Promised Land. The home features a spacious main bedroom, a large kitchen, and multiple verandahs to enjoy the surroundings. Equipped with solar power, water storage, and satellite wifi, it promises a self-sufficient lifestyle. The cooperative structure provides a community atmosphere while still maintaining privacy.
Trusted by over 13k property buyers and counting...
Try Picki for FREE0%
83.3%
-
-
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-$120,000
-$16,163
3.1%
Asking Price
$528,000
Estimated Purchase Price
$595,000
Stamp Duty
$21,510
Transfer Fee
$165
Conveyancing
$1,480
Deposit (10%)
$59,500
Reg. Mortgage
$164
LMI Premium
$15,321
Renovation Costs
-
Total Cash/Equity Required
$98,691
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$18,200
$25,904
Property Management
+7.7% PA
$1,401
$1,995
Rates
+3.0% PA
$1,169
$1,525
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
$12,253
$17,978
Interest Repayments
$35,343
$35,343
Net Cashflow Before Tax
-$23,090
-$17,365
Depreciation
-
-
Tax Offset
-$6,927
-$5,209
Net Cashflow After Tax
-$16,163
-$12,155
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%
$507,300
$917,078
Loan Balance
I.O
$535,500
$535,500
-$28,200
$381,578
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 - 15.0%
Accommodation and Food Services - 10.0%
Retail Trade - 10.0%
Agriculture, Forestry and Fishing - 9.0%
Others - 56.0%
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)
No data available
No data available
Average Days of Supply
No data available
Average Population
Sold Price
Asking Price
