Owanyilla, Qld
Fraser Coast (R)
3
2
1
house
First listed on 19/06/2024
Current Asking Price
Target Purchase Price:$660,000
Market Appraised Value
High Confidence
Market Appraised Rent
Cash Required
Shelly Carey
None
72.8%
$530K
4.2%
$0
-$19,284
2.8%
1.8%
-17.2%
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.
Asking Price
$600,000
Estimated Purchase Price
$645,000
Stamp Duty
$22,050
Transfer Fee
$2,204
Conveyancing
$1,665
Deposit (10%)
$64,500
Reg. Mortgage
$224
LMI Premium
$18,213
Renovation Costs
$0
Total Cash/Equity Required
$109,407
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$18,512
$26,348
Property Management
+7.7% PA
$1,425
$2,029
Rates
+3.0% PA
$1,780
$2,322
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
$11,656
$17,233
Interest Repayments
$38,313
$38,313
Net Cashflow Before Tax
-$26,657
-$21,080
Depreciation
$0
$0
Tax Offset
-$7,997
-$6,324
Net Cashflow After Tax
-$18,660
-$14,756
Assumptions
Year 1
Year 10
Property Value
6.8%
$688,860
$1,245,295
Loan Balance
I.O
$580,500
$580,500
$108,360
$664,795