$899K
$146,501
Confidence
High
High
$1,100,000
Medium
$1,050,000
Low
$1,000,000
Confidence
Medium
"This newly built 4 bedroom home on a 304sqm parcel of land in the wellestablished family community of Elderslie is the perfect opportunity for starters or the growing family. Centrally located to local shops and schools, Sports centres, Narellan Town Centre, Camden Golf Course and public transport. Features Formal living room at the front Separate lounge dining areas Modern spacious sized kitchen with ample cupboards, stone benchtops and stainlesssteel appliances Main bedroom with walk in wardrobe and ensuite Three other generous bedrooms, two with walkin wardrobes Bathroom with separate bath and shower Internal laundry, ducted air conditioning Double remote control garage at back For the Investors this property boasts a potential 760 800 per week rental return Virtual Furniture has been used for marketing purposes on this property. Be quick to inspect this fantastic property. For further property queries andor inspection requests, please dont hesitate to contact Andrea Sant on 0484 584 377. Disclaimer All information contained herein is gathered from sources we deem to be reliable. However, we cannot guarantee its accuracy, and interested persons should rely on their own inquiries. Images and furnishing are for illustrative purposes only and do not represent the final product or finishes. For inclusions refer to the inclusions in the contract of sale. Areas are approximate. All parties are advised to seek full independent legal and professional advice and investigations prior to any action or decision."
-
75.2%
-
-
-$15,000
-$24,019
3.4%
2.7%
-13.4%
6.0%
Did you know you need to engage a conveyancer when buying a property?
Request a free contract reviewAsking Price
$1,080,000
Estimated Purchase Price
$1,065,000
Stamp Duty
$42,660
Transfer Fee
$165
Conveyancing
$1,480
Deposit (10%)
$106,500
Reg. Mortgage
$164
LMI Premium
$27,424
Renovation Costs
-
Total Cash/Equity Required
$178,944
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$36,400
$51,809
Property Management
+7.7% PA
$2,803
$3,989
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
$28,948
$41,753
Interest Repayments
$63,261
$63,261
Net Cashflow Before Tax
-$34,313
-$21,508
Depreciation
-
-
Tax Offset
-$10,294
-$6,452
Net Cashflow After Tax
-$24,019
-$15,055
Assumptions
Year 1
Year 10
Property Value
6.8%
$1,121,400
$2,027,224
Loan Balance
I.O
$958,500
$958,500
$162,900
$1,068,724
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