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
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$15,000
-$29,075
2.7%
Asking Price
-
Estimated Purchase Price
$1,060,000
Stamp Duty
$41,475
Transfer Fee
$3,932
Conveyancing
$1,665
Deposit (10%)
$106,000
Reg. Mortgage
$224
LMI Premium
$29,932
Renovation Costs
-
Total Cash/Equity Required
$183,778
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$28,600
$40,707
Property Management
+7.7% PA
$2,202
$3,134
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
$21,429
$31,089
Interest Repayments
$62,964
$62,964
Net Cashflow Before Tax
-$41,535
-$31,875
Depreciation
-
-
Tax Offset
-$12,461
-$9,563
Net Cashflow After Tax
-$29,075
-$22,313
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%
$1,148,100
$2,075,492
Loan Balance
I.O
$954,000
$954,000
$194,100
$1,121,492
