$980K
$181,505
Confidence
High
High
$1,040,000
Medium
$980,000
Low
$920,000
Confidence
Medium
"Situated on a perfect single storey block, this quality built home is located in the soughtafter neighbourhood of Leppington. Warm and welcoming, this 4 bedroom, 2 bathroom house is sure to create a haven for your loved ones. Appealing to families or investors, this home is sure to tick all the boxes. Built to perfection, this well thought out floor plan has been spaciously designed to accommodate the entire family with comfort in mind. With ensuite in master bedroom and builtin wardrobes to each bedroom, ducted air conditioning, plus the added peace of mind of an alarm system and CCTV fitted throughout the home, the opportunity to own this desirable family home awaits. Four bedrooms with built in wardrobes Main bedroom with an ensuite and walkin wardrobe Modern kitchen equipped with stone island benchtop, gas cooking, and stainless steel appliances Ducted air conditioning, dimmable lights, alarm system and CCTV Downlights fitted throughout Single garage with remote access Enticing outdoor area with decking, shade and artificial turf Walking distance to local parks and playgrounds, Willowdale Shopping Centre and the Willowdale Hotel Easy access to Camden Valley Way and public transport Disclaimer All information contained herein is gathered from sources we believe reliable. We have no reason to doubt its accuracy, however we cannot guarantee it. All interested parties should make and rely upon their own enquiries."
-
67%
$930K
4.5%
-$75,000
-$27,635
2.9%
2.2%
-15.6%
6.0%
Did you know you need to engage a conveyancer when buying a property?
Request a free contract reviewAsking Price
$980,000
Estimated Purchase Price
$1,055,000
Stamp Duty
$42,210
Transfer Fee
$165
Conveyancing
$1,480
Deposit (10%)
$105,500
Reg. Mortgage
$164
LMI Premium
$27,167
Renovation Costs
-
Total Cash/Equity Required
$177,236
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$30,160
$42,927
Property Management
+7.7% PA
$2,322
$3,305
Rates
+3.0% PA
$1,272
$1,660
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
$23,189
$33,556
Interest Repayments
$62,667
$62,667
Net Cashflow Before Tax
-$39,478
-$29,111
Depreciation
-
-
Tax Offset
-$11,843
-$8,733
Net Cashflow After Tax
-$27,635
-$20,378
Assumptions
Year 1
Year 10
Property Value
6.8%
$1,046,640
$1,892,076
Loan Balance
I.O
$949,500
$949,500
$97,140
$942,576
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
Construction - 16.0%
Retail Trade - 13.0%
Health Care and Social Assistance - 10.0%
Education and Training - 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