$1.07M
$176,180
"Debt Free From 100 Preliminary Fee 5kW PV Solar Hot Water Steel Frames Trusses ASX Listed TWD.ASX For more Design and Specification Options visit www.dixonhomes.com.au Land Price 768,000 Design SC0206 Habitat Spec Starter Package on a similar priced block from 1,073,000 Turnkey Package on a similar priced block from 1,093,000 Design only on your block 264,500 Design SL4505 Habitat Spec Starter Package on a similar priced block from 1,129,200 Turnkey Package on a similar priced block from 1,155,200 Design only on your block 315,300 Design SC7103 Habitat Spec Starter Package on a similar priced block from 1,165,100 Turnkey Package on a similar priced block from 1,193,100 Design only on your block 347,800 Design BTR0108 Habitat Spec Starter Package on a similar priced block from 1,274,100 Turnkey Package on a similar priced block from 1,308,100 Design only on your block 449,500 Starter Package Includes House, Land and Site Works TurnKey Package Includes House, Land and Site Works Floor coverings throughout Blinds Letterbox Clothesline Concrete porch alfresco Garden bed Design only excludes Land, site works and all turnkey inclusions Faade renders depict optional extras that are not included in the standard price. Disclaimer Promotions, offers, guarantees and warranties as advertised on Dixon Homes Website in relation to House and Land Packages, the Starter Package and the Turnkey Package, are solely for the purpose of demonstrating what Dixons products may cost on similar size blocks of land, in similar areas to those advertised. Dixon Homes is not the registered owner nor agent of the land advertised and is not licensed to sell blocks of land to prospective purchasers. Dixon Homes, in marketing its design does not intend to pose as an agent in relation to the sale of land advertisement. Dixon makes no representation as to the suitability of the land or the land price. House and Land Packages consist of land and a house which are sold separately. Dixon Homes is responsible for the design and construction of the house only. Pricing and availability are based on information obtained by Dixon Homes from third parties and is correct as at the date of publication and are subject to change without notice. Prospective purchasers should make their own enquiries and satisfy themselves as to whether the information and pricing of the land provided is current and correct and if appropriate seek legal advice. See website for Specification Inclusions Price may change without further notice Ref No. SEQ189168 E. O.E 04092024"
-
97.6%
$1.03M
3.1%
-$70,000
-$22,381
3.6%
2.9%
-12.4%
6.0%
Asking Price
$1,077,900
Estimated Purchase Price
$1,040,000
Stamp Duty
$40,325
Transfer Fee
$3,848
Conveyancing
$1,665
Deposit (10%)
$104,000
Reg. Mortgage
$224
LMI Premium
$29,367
Renovation Costs
-
Total Cash/Equity Required
$179,979
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$37,440
$53,289
Property Management
+7.7% PA
$2,883
$4,103
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
$29,803
$42,983
Interest Repayments
$61,776
$61,776
Net Cashflow Before Tax
-$31,973
-$18,793
Depreciation
-
-
Tax Offset
-$9,592
-$5,638
Net Cashflow After Tax
-$22,381
-$13,155
Assumptions
Year 1
Year 10
Property Value
6.8%
$1,035,960
$1,872,769
Loan Balance
I.O
$936,000
$936,000
$99,960
$936,769
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