$869K
$164,430
Confidence
High
High
$965,000
Medium
$930,000
Low
$895,000
Confidence
High
"Brick veneer and tile cottage approximately 6 yrs old sitting on a manageable level fully fenced block in a modern estate. Featuring open plan north facing living and dining, with split system AC and opening onto covered alfresco area. Kitchen has ample bench space, gas cooktop and electric oven, as well as walk in pantry and dishwasher. Four bedrooms main with ensuite and walk in robe. Three other bedrooms all with robes. Main Bathroom and laundry. Internal access to the double garage. Great entry level home in popular Nattai Ponds Estate."
-
68.6%
$980K
3.7%
$15,000
-$18,709
3.9%
3.0%
-12.2%
6.0%
Did you know you need to engage a conveyancer when buying a property?
Request a free contract reviewAsking Price
-
Estimated Purchase Price
$915,000
Stamp Duty
$35,910
Transfer Fee
$165
Conveyancing
$1,480
Deposit (10%)
$91,500
Reg. Mortgage
$164
LMI Premium
$23,562
Renovation Costs
-
Total Cash/Equity Required
$153,331
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$35,360
$50,328
Property Management
+7.7% PA
$2,723
$3,875
Rates
+3.0% PA
$1,637
$2,136
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
$27,623
$39,911
Interest Repayments
$54,351
$54,351
Net Cashflow Before Tax
-$26,728
-$14,440
Depreciation
-
-
Tax Offset
-$8,018
-$4,332
Net Cashflow After Tax
-$18,709
-$10,108
Assumptions
Year 1
Year 10
Property Value
6.8%
$993,240
$1,795,542
Loan Balance
I.O
$823,500
$823,500
$169,740
$972,042
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 - 14.0%
Retail Trade - 12.0%
Accommodation and Food Services - 11.0%
Education and Training - 9.0%
Others - 54.0%
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