$1.25M
$218,152
Confidence
High
High
$1,255,000
Medium
$1,200,000
Low
$1,145,000
Confidence
High
"This new three bed, two bathrooms and two garage split level house and land package is not to be missed in Whitebridge DREAM HOME DEAL 12 MONTH FIXED PRICE CONTRACT Prestige Faade Covered Patio Open Plan Living Fully Ducted Air Conditioning Inspired collection inclusions All internal floor coverings Flyscreens to all windows and sliding doors Wall mounted clothesline TV antenna Letterbox Concrete allowance to driveway porch Site works allowance included Turf allowance Fencing allowance Land price included in package This is an opportunity not to be missed. Call the agent today for further details. Disclaimer Due care has been taken with the siting, design and pricing of the proposed dwelling based upon current information and is correct at time of publication. This however, may change as a result of other influences such as developer covenants, local, state or federal government requirements etc. Also, undetermined site conditions such as tree removal, acoustics, bushfire, rock etc. may be excluded unless otherwise specified. Terms and conditions apply to campaigns and special offers. Plans and images are for illustrative purposes only and may depict features such as landscaping, furniture, window furnishings and lighting that are not included in the package price or which are not available from Perry Homes. Land price is correct at time of printing and subject to change without notice. Price freeze does not apply to land prices, please refer to your local sales consultant for promotion validity and price freeze terms and conditions. Perry Homes reserve the right to withdraw this package at any time without notice. Perry Homes Aust Pty Ltd. QBCC Act Lic. No.718748 NSW Lic No. 110970C. Package valid until 30082024"
3.6%
76.6%
$1.33M
2.9%
-$70,000
-$32,955
2.8%
2.2%
-15.1%
6.0%
Did you know you need to engage a conveyancer when buying a property?
Request a free contract reviewAsking Price
$1,252,194
Estimated Purchase Price
$1,270,000
Stamp Duty
$52,905
Transfer Fee
$165
Conveyancing
$1,480
Deposit (10%)
$127,000
Reg. Mortgage
$164
LMI Premium
$35,887
Renovation Costs
-
Total Cash/Equity Required
$218,152
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$35,880
$51,068
Property Management
+7.7% PA
$2,763
$3,932
Rates
+3.0% PA
$1,381
$1,802
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
$28,359
$40,928
Interest Repayments
$75,438
$75,438
Net Cashflow Before Tax
-$47,079
-$34,510
Depreciation
-
-
Tax Offset
-$14,124
-$10,353
Net Cashflow After Tax
-$32,955
-$24,157
Assumptions
Year 1
Year 10
Property Value
6.8%
$1,281,600
$2,316,828
Loan Balance
I.O
$1,143,000
$1,143,000
$138,600
$1,173,828
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 - 18.0%
Retail Trade - 14.0%
Construction - 9.0%
Education and Training - 9.0%
Others - 50.0%
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