Withheld
-
Unlock Appraised Value
Create a free account to access the tools and information you need to make the best property investment decisions.
Try Picki for FREEConfidence
0
High
-
Medium
-
Low
-
Confidence
0
Trusted by over 13k property buyers and counting...
Try Picki for FREE0%
-
-
-
Unlock Property Investment Scores
Create a free account to access the tools and information you need to make the best property investment decisions.
Try Picki for FREE$20,000
-$26,200
-
Asking Price
-
Estimated Purchase Price
$550,000
Stamp Duty
$19,485
Transfer Fee
$165
Conveyancing
$1,480
Deposit (10%)
$55,000
Reg. Mortgage
$164
LMI Premium
$10,980
Renovation Costs
-
Total Cash/Equity Required
$87,825
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
-
-
Property Management
+7.7% PA
-
-
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
-$4,758
-$6,208
Interest Repayments
$32,670
$32,670
Net Cashflow Before Tax
-$37,428
-$38,878
Depreciation
-
-
Tax Offset
-$11,228
-$11,663
Net Cashflow After Tax
-$26,200
-$27,215
Unlock the power of Picki
Create a free account to access the tools and information you need to make the best property investment decisions.
Try Picki for FREEAssumptions
Year 1
Year 10
Property Value
6.8%
$608,760
$1,100,493
Loan Balance
I.O
$495,000
$495,000
$113,760
$605,493