Withheld
$177,236
Confidence
High
High
$858,000
Medium
$832,000
Low
$806,000
Confidence
Moderate
"Your family home is master planned and surrounded by natural beauty with modern living, house and land package or land only is available for your choices. Youll enjoy the convenient lifestyle with walking distance to shopping center and local public and primary school, walking distance to the proposed metro station, 10 minutes drive to the airport and the opportunities of future growth in the area with the Western Sydney Aerotropolis which is under construction. Youll be impressed with this rare opportunity in such great location, which well situated to local amenity including Oran Park shopping centre, library, golf clubs, private and public schools and Oxley Ridge Neighbourhood Centre featuring a supermarket, caf and stores for your every needs. It offers over 10h of open space, cycle and walkways for fitness for you and your family. Please feel free to contact Tony on 0423 537 936 or Circle on 0412 188 023 to discuss further. Disclaimer This advertisement serves as a guide only. Whilst all information has been gathered from sources we deem to be reliable, we do not guarantee the accuracy of this information, nor do we accept responsibility for any action taken by intending purchasers in relying upon this information. No warranty can be given either by the vendors or their agents. The interested persons should rely on their own enquiries."
-
84.4%
$955K
3.7%
$30,000
-$18,376
3.5%
2.7%
-13.7%
6.0%
Did you know you need to engage a conveyancer when buying a property?
Request a free contract reviewAsking Price
-
Estimated Purchase Price
$800,000
Stamp Duty
$30,735
Transfer Fee
$165
Conveyancing
$1,480
Deposit (10%)
$80,000
Reg. Mortgage
$164
LMI Premium
$20,600
Renovation Costs
-
Total Cash/Equity Required
$133,695
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$28,080
$39,967
Property Management
+7.7% PA
$2,162
$3,077
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
$21,269
$30,823
Interest Repayments
$47,520
$47,520
Net Cashflow Before Tax
-$26,251
-$16,697
Depreciation
-
-
Tax Offset
-$7,875
-$5,009
Net Cashflow After Tax
-$18,376
-$11,688
Assumptions
Year 1
Year 10
Property Value
6.8%
$886,440
$1,602,473
Loan Balance
I.O
$720,000
$720,000
$166,440
$882,473
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