$699K
$119,146
"The Phone Code for this property is 45718. Please quote this number when phoning or texting. UPDATED WOW LOOK AT THE PRICE This 4 bedroom home is in the much sought after Trinity Beach area, 25 minutes north of Cairns. Within walking distance to local shops, Trinity Beach and the Bluewater Marina as well as the new yet to be finished Woolworths shopping complex. Offering Open plan living and dining Airconditioning and ceiling fans throughout Master bedroom with walk in robe and ensuite 3 other bedrooms Low maintenance garden Fully fenced Solar system 5kw Disclaimer Whilst every care has been taken to verify the accuracy of the details in this advertisement, For Sale By Owner forsalebyowner.com.au Pty Ltd cannot guarantee its correctness. Prospective buyers or tenants need to take such action as is necessary, to satisfy themselves of any pertinent matters."
Below are some similar properties in the area you may be interested in.
-
67.3%
$727K
5%
-
-$12,700
4.5%
3.4%
-10.3%
6.0%
Asking Price
$720,000
Estimated Purchase Price
$720,000
Stamp Duty
$25,425
Transfer Fee
$2,499
Conveyancing
$1,665
Deposit (10%)
$72,000
Reg. Mortgage
$224
LMI Premium
$20,331
Renovation Costs
-
Total Cash/Equity Required
$122,695
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
$42,768
$42,768
Net Cashflow Before Tax
-$18,143
-$7,111
Depreciation
-
-
Tax Offset
-$5,443
-$2,133
Net Cashflow After Tax
-$12,700
-$4,978
Assumptions
Year 1
Year 10
Property Value
6.8%
$768,960
$1,390,097
Loan Balance
I.O
$648,000
$648,000
$120,960
$742,097
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
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 Days of Supply
Sold Price
Asking Price