$429K
$73,654
Confidence
High
High
$470,000
Medium
$450,000
Low
$430,000
Confidence
High
"This large 3bedroom family home has just had a new lease of life with all new kitchen, bathroom, hot water system, fans, lights, floor coverings repaint internally. Featuring a large covered rear deck which overlooks a generous size swimming pool, ideal for those family get togethers BBQs. There are two good size rumpus roomsleepouts plus storeroom to the side of this large home. Located within walking distance of Coles Shopping Centre, Medical, Pharmacy, Daycare Centre, Schools, Restaurants, Eateries Public transport. Built in wardrobes Airconditioning fans 2 Rumpus rooms Security screens Large covered rear patiodeck Storeroom with wash tub Large swimming pool 2 car accommodation Lawn locker Fully fenced 840 sqm allotment For an inspection, please contact Grant from Davison realty on 0413 984 703"
11.1%
57.3%
$283K
7.8%
-
-$8,329
4.8%
3.3%
-11.4%
6.0%
Did you know you need to engage a conveyancer when buying a property?
Request a free contract reviewAsking Price
$429,000
Estimated Purchase Price
$450,000
Stamp Duty
$14,175
Transfer Fee
$1,362
Conveyancing
$1,665
Deposit (10%)
$45,000
Reg. Mortgage
$224
LMI Premium
$9,851
Renovation Costs
-
Total Cash/Equity Required
$72,828
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$21,840
$31,085
Property Management
+7.7% PA
$1,682
$2,394
Rates
+3.0% PA
$1,676
$2,187
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
$14,831
$21,741
Interest Repayments
$26,730
$26,730
Net Cashflow Before Tax
-$11,899
-$4,989
Depreciation
-
-
Tax Offset
-$3,570
-$1,497
Net Cashflow After Tax
-$8,329
-$3,492
Assumptions
Year 1
Year 10
Property Value
6.8%
$480,600
$868,810
Loan Balance
I.O
$405,000
$405,000
$75,600
$463,810
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
Health Care and Social Assistance - 15.0%
Public Administration and Safety - 14.0%
Education and Training - 10.0%
Retail Trade - 10.0%
Others - 51.0%
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