$979K
$164,430
Confidence
High
High
$1,020,000
Medium
$970,000
Low
$920,000
Confidence
Medium
"Boasting the perfect combination of sophistication and comfort, this stylish home showcases quality finishes and a well planned designed layout. Exuding a feeling of space and serenity, you will love what this modern home has to offer. Perfectly positioned close by to the nature reserve in the Catherine Park Estate. Features Three bedrooms with BIR Master including WIR Ensuite Low maintenance yard Remote control garage with internal access Gourmet kitchen with gas appliances Ducted air conditioning Solar Panels Close to all essential amenities For more information please contact the team at Ray White Green ValleyHinchinbrook on 9608 1555 and register your interest. This property WILL BE SOLD at auction if not prior. Disclaimer Whilst every effort is taken to ensure the accuracy of this listing, we accept no responsibility for errors or omissions. We encourage you to seek your own independent legal and or financial advice prior to making any commitment or decision."
-
52.8%
$946K
4.1%
-$10,000
-$24,516
3.1%
2.4%
-14.9%
6.0%
Did you know you need to engage a conveyancer when buying a property?
Request a free contract reviewAsking Price
$979,000
Estimated Purchase Price
$980,000
Stamp Duty
$38,835
Transfer Fee
$165
Conveyancing
$1,480
Deposit (10%)
$98,000
Reg. Mortgage
$164
LMI Premium
$25,235
Renovation Costs
-
Total Cash/Equity Required
$164,430
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
$58,212
$58,212
Net Cashflow Before Tax
-$35,023
-$24,656
Depreciation
-
-
Tax Offset
-$10,507
-$7,397
Net Cashflow After Tax
-$24,516
-$17,259
Assumptions
Year 1
Year 10
Property Value
6.8%
$1,035,960
$1,872,769
Loan Balance
I.O
$882,000
$882,000
$153,960
$990,769
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