$799K
$141,379
Confidence
High
High
$1,350,000
Medium
$1,189,000
Low
$1,050,000
Confidence
Medium
"WWW.RURALSALES.COM.AU ID 3200 150 acres in the popular Kundabung area with a 45 bedroom home, with stand alone solar. Pipers Creek running through the property, good stands of hardwood timber sub tropical rainforest. Situated 30 minutes to Crescent Head and Port Macquarie and only 10 mins to Kempseys CBD 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."
-
91.8%
-
-
$245,000
-$20,631
3.6%
2.8%
-13.0%
6.0%
Did you know you need to engage a conveyancer when buying a property?
Request a free contract reviewAsking Price
$890,000
Estimated Purchase Price
$945,000
Stamp Duty
$37,260
Transfer Fee
$165
Conveyancing
$1,480
Deposit (10%)
$94,500
Reg. Mortgage
$164
LMI Premium
$24,334
Renovation Costs
-
Total Cash/Equity Required
$158,454
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
$1,160
$1,514
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
$26,660
$38,484
Interest Repayments
$56,133
$56,133
Net Cashflow Before Tax
-$29,473
-$17,649
Depreciation
-
-
Tax Offset
-$8,842
-$5,295
Net Cashflow After Tax
-$20,631
-$12,354
Assumptions
Year 1
Year 10
Property Value
6.8%
$1,270,920
$2,297,521
Loan Balance
I.O
$850,500
$850,500
$420,420
$1,447,021
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 - 17.0%
Retail Trade - 12.0%
Education and Training - 10.0%
Accommodation and Food Services - 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