Withheld
$207,889
"Nestled within an enclave of prestige and exclusivity, this striking architectural residence exudes opulence and sophistication amidst its tranquil surroundings. Commanding an elevated 1,650m2 parcel at the foothills of Earl Hill, the expansive family abode boasts lush landscaped gardens, native bushland to the rear and spectacular surrounding mountain views. Offering an array of generously proportioned living spaces and sprawling alfresco terraces, this distinguished property effortlessly combines upscale entertaining with executive convenience. Grand formal entry with elegant staircase Large master suite, walkin robe, stylish ensuite, air conditioning and fans Three guest bedrooms with built in robes, air conditioning and fans Large open plan designer kitchen, walk in pantry, stone benchtop, stainless steel appliances Oversized double lock up garage, third toilet 9m L saltwater pool, synthetic turf, two timber decks 5.4KW solar system, electric blinds to enclose pool deck off kitchen 290m approx. to Earl Hill Summit Track, 900m approx. to Blue Water Marina and boat ramp, 1.2km approx. to Half Moon Bay Beach, 18.2km approx. to Cairns International Airport, 18.8km approx. to Cairns CBD"
Below are some similar properties in the area you may be interested in.
-
-
-
-
$10,000
-$13,532
4.4%
3.3%
-10.7%
6.0%
Asking Price
-
Estimated Purchase Price
$740,000
Stamp Duty
$26,325
Transfer Fee
$2,584
Conveyancing
$1,665
Deposit (10%)
$74,000
Reg. Mortgage
$224
LMI Premium
$20,896
Renovation Costs
-
Total Cash/Equity Required
$126,244
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$32,240
$45,888
Property Management
+7.7% PA
$2,482
$3,533
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
$24,625
$35,657
Interest Repayments
$43,956
$43,956
Net Cashflow Before Tax
-$19,331
-$8,299
Depreciation
-
-
Tax Offset
-$5,799
-$2,490
Net Cashflow After Tax
-$13,532
-$5,809
Assumptions
Year 1
Year 10
Property Value
6.8%
$801,000
$1,448,017
Loan Balance
I.O
$666,000
$666,000
$135,000
$782,017
Did you know you need to engage a conveyancer when buying a property?
Request a free contract reviewLocation, 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
Others - 100.0%
Average Income
Average Population
projected
for 2024 to 2026
Sales Price Growth (% Change)
Average Days of Supply
Sold Price
Asking Price