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.
© 2024 Picki. All rights reserved.
$1.9M
$333,605
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
High
High
$1,750,000
Medium
$1,650,000
Low
$1,550,000
Confidence
Medium
Explore an expansive 3,434sqm waterfront estate in Illawong, offering breathtaking views of the Woronora and Georges Rivers. This two-story home features a spacious layout, four bedrooms, and modern living spaces. Enjoy direct water access, an in-ground pool, and a sundrenched garden. With potential for updates or renovations, this property invites creativity and promises a prestigious waterfront lifestyle.
Trusted by over 13k property buyers and counting...
Try Picki for FREE0%
82.1%
$2.98M
2.2%
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$65,000
-$28,829
3.9%
Asking Price
-
Estimated Purchase Price
$1,585,000
Stamp Duty
$70,230
Transfer Fee
$165
Conveyancing
$1,480
Deposit (10%)
$158,500
Reg. Mortgage
$164
LMI Premium
$44,789
Renovation Costs
-
Total Cash/Equity Required
$275,879
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$62,400
$88,815
Property Management
+7.7% PA
$4,805
$6,839
Rates
+3.0% PA
$1,253
$1,635
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
$52,965
$75,935
Interest Repayments
$94,149
$94,149
Net Cashflow Before Tax
-$41,184
-$18,214
Depreciation
-
-
Tax Offset
-$12,355
-$5,464
Net Cashflow After Tax
-$28,829
-$12,750
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%
$1,762,200
$3,185,638
Loan Balance
I.O
$1,426,500
$1,426,500
$335,700
$1,759,138
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
Retail Trade - 15.0%
Health Care and Social Assistance - 15.0%
Accommodation and Food Services - 9.0%
Construction - 9.0%
Others - 52.0%
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 2024 to 2026
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)
Average Rental Yield
Average Vacancy Rate
Average Days of Supply
No data available
Average Population
Sold Price
Asking Price
