Withheld
$2,030
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
$3,000,000
Medium
$2,725,000
Low
$2,500,000
Confidence
Medium
This expansive property spans over an acre just 10 minutes from Kirra Beach, blending space and comfort with significant upgrades including fresh paint and new carpets. Featuring four spacious bedrooms, a king-sized master suite with ensuite, functional kitchen equipped with modern amenities, ceiling fans throughout, and ample storage options, it's ready for a tranquil semi-rural lifestyle. The property boasts a solar system, water tanks, sheds, and wheelchair accessibility. Enjoy a serene retreat with easy access to local amenities and a short drive to the beach.
Trusted by over 13k property buyers and counting...
Try Picki for FREE0%
88.2%
$2.3M
1%
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$40,000
-$83,074
1.8%
Asking Price
-
Estimated Purchase Price
$2,685,000
Stamp Duty
$130,730
Transfer Fee
$165
Conveyancing
$1,480
Deposit (10%)
$268,500
Reg. Mortgage
$164
LMI Premium
$75,872
Renovation Costs
-
Total Cash/Equity Required
$477,462
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$49,400
$70,312
Property Management
+7.7% PA
$3,804
$5,414
Rates
+3.0% PA
$1,407
$1,836
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
$40,812
$58,656
Interest Repayments
$159,489
$159,489
Net Cashflow Before Tax
-$118,677
-$100,833
Depreciation
-
-
Tax Offset
-$35,603
-$30,250
Net Cashflow After Tax
-$83,074
-$70,583
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%
$2,910,300
$5,261,130
Loan Balance
I.O
$2,416,500
$2,416,500
$493,800
$2,844,630
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 - 13.0%
Accommodation and Food Services - 11.0%
Education and Training - 9.0%
Others - 49.0%
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 FREEDisclaimer: A dash (’-’) indicates that there is not enough data in this area over the past 12 months to provide accurate calculations for certain metrics.
Disclaimer: A dash (’-’) indicates that there is not enough data in this area over the past 12 months to provide accurate calculations for certain metrics.
Average 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 FREEDisclaimer: A dash (’-’) indicates that there is not enough data in this area over the past 12 months to provide accurate calculations for certain metrics.
Monthly % 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