Helensvale, Qld
Gold Coast (C)
4
3
4
house
First listed on 29/06/2024
Current Asking Price
Market Appraised Value
Market Appraised Rent
Cash Required
Sally O'Neill
None
73.4%
$1.4M
4.6%
$25,000
-$33,250
3.9%
3.3%
-10.2%
6.0%
Did you know you need to engage a conveyancer when buying a property?
Request a free contract reviewBelow 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.
2016 Population
Suburbs
Health Care and Social Assistance - 13.0%
Retail Trade - 12.0%
Accommodation and Food Services - 11.0%
Construction - 9.0%
Others - 55.0%
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
Asking Price
$0
Estimated Purchase Price
$1,700,000
Stamp Duty
$78,275
Transfer Fee
$6,628
Conveyancing
$1,665
Deposit (10%)
$170,000
Reg. Mortgage
$224
LMI Premium
$52,678
Renovation Costs
$0
Total Cash/Equity Required
$310,021
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$68,796
$97,918
Property Management
+7.7% PA
$5,297
$7,540
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
$58,530
$83,895
Interest Repayments
$100,980
$100,980
Net Cashflow Before Tax
-$42,450
-$17,085
Depreciation
$0
$0
Tax Offset
-$12,735
-$5,125
Net Cashflow After Tax
-$29,715
-$11,959
Assumptions
Year 1
Year 10
Property Value
6.8%
$1,933,080
$3,494,549
Loan Balance
I.O
$1,530,000
$1,530,000
$403,080
$1,964,549
This image shows the front view of a modern, two-story property with a well-maintained lawn and landscaped gardens. The house features a double garage with external lighting, adding to its curb appeal. The upper level has a balcony, and the driveway leads up to the garage entrance. The overall aesthetic is clean and contemporary.
The property appears to be in excellent condition with no visible signs of wear or damage. The landscaping is well-maintained, and the exterior lighting highlights the modern design of the house.
Landscaped gardens, Double Garage, External lighting