Bentley Park, Qld
Cairns (R)
4
3
3
house
First listed on 29/08/2024
Current Asking Price
Target Purchase Price:$795,000
Market Appraised Value
High Confidence
Market Appraised Rent
Cash Required
John Ryland
None
69.5%
$523K
6.2%
$0
-$24,689
2.3%
1.5%
-18.1%
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
$739,000
Estimated Purchase Price
$775,000
Stamp Duty
$27,900
Transfer Fee
$2,752
Conveyancing
$1,665
Deposit (10%)
$77,500
Reg. Mortgage
$224
LMI Premium
$21,884
Renovation Costs
$0
Total Cash/Equity Required
$132,475
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
$1,482
$1,934
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
$11,954
$17,622
Interest Repayments
$46,035
$46,035
Net Cashflow Before Tax
-$34,081
-$28,413
Depreciation
$0
$0
Tax Offset
-$10,224
-$8,524
Net Cashflow After Tax
-$23,857
-$19,889
Assumptions
Year 1
Year 10
Property Value
6.8%
$827,700
$1,496,285
Loan Balance
I.O
$697,500
$697,500
$130,200
$798,785
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 - 15.0%
Accommodation and Food Services - 11.0%
Retail Trade - 11.0%
Education and Training - 9.0%
Others - 54.0%
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