Withheld
$223,650
Confidence
Medium
High
$1,400,000
Medium
$1,320,000
Low
$1,200,000
Confidence
Medium
"Phone Enquiry ID 224069 Sundrenched lot with a 3 Bedroom study hebel home a stroll away from unique views"
-
80.7%
$2.18M
2%
-$345,000
-$47,620
2.3%
1.9%
-16.4%
6.0%
Did you know you need to engage a conveyancer when buying a property?
Request a free contract reviewAsking Price
$1,550,000
Estimated Purchase Price
$1,665,000
Stamp Duty
$74,630
Transfer Fee
$165
Conveyancing
$1,480
Deposit (10%)
$166,500
Reg. Mortgage
$164
LMI Premium
$47,049
Renovation Costs
-
Total Cash/Equity Required
$290,539
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$39,000
$55,509
Property Management
+7.7% PA
$3,003
$4,274
Rates
+3.0% PA
$1,747
$2,279
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
$30,873
$44,549
Interest Repayments
$98,901
$98,901
Net Cashflow Before Tax
-$68,028
-$54,352
Depreciation
-
-
Tax Offset
-$20,408
-$16,306
Net Cashflow After Tax
-$47,620
-$38,046
Assumptions
Year 1
Year 10
Property Value
6.8%
$1,409,760
$2,548,511
Loan Balance
I.O
$1,498,500
$1,498,500
-$88,740
$1,050,011
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%
Accommodation and Food Services - 14.0%
Education and Training - 12.0%
Retail Trade - 11.0%
Others - 46.0%
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