Withheld
-
Unlock Appraised Value
Create a free account to access the tools and information you need to make the best property investment decisions.
Try Picki for FREEConfidence
0
High
-
Medium
-
Low
-
Confidence
0
Trusted by over 13k property buyers and counting...
Try Picki for FREEBelow are some similar properties in the area you may be interested in.
0%
-
-
-
Unlock Property Investment Scores
Create a free account to access the tools and information you need to make the best property investment decisions.
Try Picki for FREE$65,000
-$40,275
2.7%
Asking Price
-
Estimated Purchase Price
$1,535,000
Stamp Duty
$68,788
Transfer Fee
$5,954
Conveyancing
$1,665
Deposit (10%)
$153,500
Reg. Mortgage
$224
LMI Premium
$47,565
Renovation Costs
-
Total Cash/Equity Required
$278,246
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$41,600
$59,210
Property Management
+7.7% PA
$3,203
$4,559
Rates
+3.0% PA
$1,103
$1,439
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
$33,643
$48,448
Interest Repayments
$91,179
$91,179
Net Cashflow Before Tax
-$57,536
-$42,731
Depreciation
-
-
Tax Offset
-$17,261
-$12,819
Net Cashflow After Tax
-$40,275
-$29,912
Unlock the power of Picki
Create a free account to access the tools and information you need to make the best property investment decisions.
Try Picki for FREEAssumptions
Year 1
Year 10
Property Value
6.8%
$1,708,800
$3,089,104
Loan Balance
I.O
$1,381,500
$1,381,500
$327,300
$1,707,604