$529K
$84,596
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
High
High
$580,000
Medium
$550,000
Low
$520,000
Confidence
Medium
Discover a freshly painted, modern 3-bedroom villa perfect for first-time home buyers or investors. Situated on a spacious 475m2 lot, this home features two living areas, a neat kitchen with a large breakfast bar, and a sunlit dining area overlooking the private backyard. Enjoy comfort with a modern ducted RC AC and good quality timber flooring. Located near Elizabeth town centre and Munno Para shopping hub, it promises convenience and low maintenance. The property also includes a double garage with secure access, a security alarm system, and a landscaped garden, making it an attractive option for budget-conscious buyers.
Trusted by over 13k property buyers and counting...
Try Picki for FREE22.4%
35.4%
$403K
5.8%
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$60,000
-$8,063
5.1%
Asking Price
$529,000
Estimated Purchase Price
$490,000
Stamp Duty
$20,830
Transfer Fee
$4,547
Conveyancing
$1,226
Deposit (10%)
$49,000
Reg. Mortgage
$187
LMI Premium
$10,937
Renovation Costs
-
Total Cash/Equity Required
$87,277
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$24,960
$35,526
Property Management
+7.7% PA
$1,922
$2,735
Rates
+3.0% PA
$1,930
$2,518
Water
+3.0% PA
$1,271
$1,658
Insurance
+3.0% PA
$1,250
$1,631
Repairs & Maintenance
+3.0% PA
$1,000
$1,305
Net Operating Income
$17,587
$25,678
Interest Repayments
$29,106
$29,106
Net Cashflow Before Tax
-$11,519
-$3,428
Depreciation
-
-
Tax Offset
-$3,456
-$1,028
Net Cashflow After Tax
-$8,063
-$2,400
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%
$587,400
$1,061,879
Loan Balance
I.O
$441,000
$441,000
$146,400
$620,879
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 - 22.0%
Retail Trade - 14.0%
Manufacturing - 11.0%
Education and Training - 11.0%
Others - 42.0%
Average Income
Create a free account to access the tools and information you need to make the best property investment decisions.
Trusted by over 13,000 property buyers and counting...
Try Picki for FREEAverage Population
projected
for 2024 to 2026
Create a free account to access the tools and information you need to make the best property investment decisions.
Trusted by over 13,000 property buyers and counting...
Try Picki for FREEMonthly % Change in Median House Prices (Prev. Quarter)
Average Rental Yield
Average Vacancy Rate
Average Days of Supply
No data available
Average Population
Sold Price
Asking Price
Below are some similar properties in the area you may be interested in.