Withheld
-
Below are some similar properties in the area you may be interested in.
-
-
-
-
$10,000
-$16,515
3.5%
2.6%
-13.8%
6.0%
Asking Price
-
Estimated Purchase Price
$705,000
Stamp Duty
$24,750
Transfer Fee
$2,457
Conveyancing
$1,665
Deposit (10%)
$70,500
Reg. Mortgage
$224
LMI Premium
$19,907
Renovation Costs
-
Total Cash/Equity Required
$120,054
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$24,960
$35,526
Property Management
+7.7% PA
$1,922
$2,735
Rates
+3.0% PA
$1,103
$1,439
Water
+3.0% PA
$1,401
$1,828
Insurance
+3.0% PA
$1,250
$1,631
Repairs & Maintenance
+3.0% PA
$1,000
$1,305
Net Operating Income
$18,284
$26,587
Interest Repayments
$41,877
$41,877
Net Cashflow Before Tax
-$23,593
-$15,290
Depreciation
-
-
Tax Offset
-$7,078
-$4,587
Net Cashflow After Tax
-$16,515
-$10,703
Assumptions
Year 1
Year 10
Property Value
6.8%
$763,620
$1,380,443
Loan Balance
I.O
$634,500
$634,500
$129,120
$745,943
Did you know you need to engage a conveyancer when buying a property?
Request a free contract reviewLocation, 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
Others - 100.0%
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