$850K
$127,152
"Property features are but not limited to Private side street access 421m2 block Lot dimensions 20.163m x 20.90m All connections are ready electricity, sewerage and water Fenced 4 bedrooms, 2 bathrooms, 2 garage spaces Upgraded Ceiling Height Upgraded Kitchen Appliances Contact SAM at 0411703089 for more details"
-
66.4%
$645K
4%
$85,000
-$10,868
4.6%
3.5%
-9.9%
6.0%
Asking Price
$740,000
Estimated Purchase Price
$650,000
Stamp Duty
$22,275
Transfer Fee
$2,204
Conveyancing
$1,665
Deposit (10%)
$65,000
Reg. Mortgage
$224
LMI Premium
$18,354
Renovation Costs
-
Total Cash/Equity Required
$110,273
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$30,160
$42,927
Property Management
+7.7% PA
$2,322
$3,305
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
$23,084
$33,419
Interest Repayments
$38,610
$38,610
Net Cashflow Before Tax
-$15,526
-$5,191
Depreciation
-
-
Tax Offset
-$4,658
-$1,557
Net Cashflow After Tax
-$10,868
-$3,634
Assumptions
Year 1
Year 10
Property Value
6.8%
$784,980
$1,419,057
Loan Balance
I.O
$585,000
$585,000
$199,980
$834,057
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.
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.
2021 Population
Suburbs
Health Care and Social Assistance - 15.0%
Retail Trade - 14.0%
Education and Training - 11.0%
Construction - 10.0%
Others - 50.0%
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