The information provided is for general informational purposes only. While we strive for accuracy, we make no guarantees about the completeness or reliability of the content. Any reliance you place on this information is at your own risk, and we are not liable for any losses or damages arising from its use.
Additionally, our site may contain links to external websites, which we do not control. The inclusion of these links does not imply endorsement of their content. By using Picki, you accept this disclaimer and acknowledge that the information may not be suitable for all users.
© 2025 Picki. All rights reserved.
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
High
High
$3,600,000
Medium
$3,400,000
Low
$3,200,000
Confidence
Medium
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$205,000
-$92,650
2.1%
Asking Price
-
Estimated Purchase Price
$3,195,000
Stamp Duty
$164,238
Transfer Fee
$12,948
Conveyancing
$1,665
Deposit (10%)
$319,500
Reg. Mortgage
$224
LMI Premium
$99,004
Renovation Costs
-
Total Cash/Equity Required
$598,128
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$67,600
$96,216
Property Management
+7.7% PA
$5,205
$7,409
Rates
+3.0% PA
$1,318
$1,720
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
$57,426
$82,324
Interest Repayments
$189,783
$189,783
Net Cashflow Before Tax
-$132,357
-$107,459
Depreciation
-
-
Tax Offset
-$39,707
-$32,238
Net Cashflow After Tax
-$92,650
-$75,221
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%
$3,631,200
$6,564,346
Loan Balance
I.O
$2,875,500
$2,875,500
$755,700
$3,688,846
