$1.05M
$177,236
Confidence
Medium
High
$960,000
Medium
$860,000
Low
$760,000
Confidence
Medium
"Debt Free From 100 Preliminary Fee 5kW PV Solar Hot Water Steel Frames Trusses ASX Listed TWD.ASX For more Design and Specification Options visit www.dixonhomes.com.au Land Price 690,000 Design BU3805 Habitat Spec Starter Package on a similar priced block from 1,054,600 Turnkey Package on a similar priced block from 1,087,600 Design only on your block 314,700 Design SC0206 Habitat Spec Starter Package on a similar priced block from 1,070,400 Turnkey Package on a similar priced block from 1,104,400 Design only on your block 324,000 Design BC3507 Habitat Spec Starter Package on a similar priced block from 1,122,000 Turnkey Package on a similar priced block from 1,157,000 Design only on your block 370,100 Design SC2336 Habitat Spec Starter Package on a similar priced block from 1,134,800 Turnkey Package on a similar priced block from 1,169,800 Design only on your block 382,900 Starter Package Includes House, Land and Site Works TurnKey Package Includes House, Land and Site Works Floor coverings throughout Blinds Letterbox Clothesline Concrete porch alfresco Garden bed Design only excludes Land, site works and all turnkey inclusions Faade renders depict optional extras that are not included in the standard price. Disclaimer Promotions, offers, guarantees and warranties as advertised on Dixon Homes Website in relation to House and Land Packages, the Starter Package and the Turnkey Package, are solely for the purpose of demonstrating what Dixons products may cost on similar size blocks of land, in similar areas to those advertised. Dixon Homes is not the registered owner nor agent of the land advertised and is not licensed to sell blocks of land to prospective purchasers. Dixon Homes, in marketing its design does not intend to pose as an agent in relation to the sale of land advertisement. Dixon makes no representation as to the suitability of the land or the land price. House and Land Packages consist of land and a house which are sold separately. Dixon Homes is responsible for the design and construction of the house only. Pricing and availability are based on information obtained by Dixon Homes from third parties and is correct as at the date of publication and are subject to change without notice. Prospective purchasers should make their own enquiries and satisfy themselves as to whether the information and pricing of the land provided is current and correct and if appropriate seek legal advice. See website for Specification Inclusions Price may change without further notice Ref No. NCL189754 E. O.E 02102024"
-
86.4%
-
-
-$195,000
-$29,586
2.6%
1.9%
-16.7%
6.0%
Did you know you need to engage a conveyancer when buying a property?
Request a free contract reviewAsking Price
$1,054,600
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
$27,040
$38,486
Property Management
+7.7% PA
$2,082
$2,963
Rates
+3.0% PA
$1,179
$1,538
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
$20,402
$29,578
Interest Repayments
$62,667
$62,667
Net Cashflow Before Tax
-$42,265
-$33,089
Depreciation
-
-
Tax Offset
-$12,680
-$9,927
Net Cashflow After Tax
-$29,586
-$23,162
Assumptions
Year 1
Year 10
Property Value
6.8%
$918,480
$1,660,393
Loan Balance
I.O
$949,500
$949,500
-$31,020
$710,893
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
Accommodation and Food Services - 16.0%
Retail Trade - 12.0%
Health Care and Social Assistance - 12.0%
Education and Training - 9.0%
Others - 51.0%
Average Income
Average Population
projected
for 2024 to 2026
Sales Price Growth (% Change)
Average Days of Supply
Sold Price
Asking Price