The information provided is for general informational purposes only. While we strive for accuracy, we make no guarantees about the completeness or reliability of the content. Any reliance you place on this information is at your own risk, and we are not liable for any losses or damages arising from its use.
Additionally, our site may contain links to external websites, which we do not control. The inclusion of these links does not imply endorsement of their content. By using Picki, you accept this disclaimer and acknowledge that the information may not be suitable for all users.
© 2024 Picki. All rights reserved.
Withheld
$1,776
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
$2,500,000
Medium
$2,300,000
Low
$2,100,000
Confidence
Medium
Discover a prime corner parcel within a 15-minute stroll of the Grange Sailing Club. This two-story modern marvel, yet to be built, promises to impress with its high-spec finishes, and an optional in-ground pool. Featuring a well-thought-out floor plan, the lavish main bedroom and study grace the light-filled lower level, accompanied by expansive open-plan living leading to an alfresco space ideal for entertaining. Upstairs, three additional bedrooms, a main bathroom, and a retreat await when needed. With features like curved accents, high ceilings, engineered oak floors, Miele appliances, and a butler’s pantry, this home is tailored for growing families and downsizers alike. The architectural facade, double garage, and landscaped gardens enhance its appeal. Positioned just 5 minutes from the beach and under 20 minutes to the CBD, embrace the lifestyle you envision in this future haven.
Trusted by over 13k property buyers and counting...
Try Picki for FREE0%
79.1%
$989K
3.6%
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$130,000
-$53,662
2.9%
Asking Price
$2,300,000
Estimated Purchase Price
$2,170,000
Stamp Duty
$113,180
Transfer Fee
$20,675
Conveyancing
$1,226
Deposit (10%)
$217,000
Reg. Mortgage
$187
LMI Premium
$68,558
Renovation Costs
-
Total Cash/Equity Required
$421,376
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$62,400
$88,815
Property Management
+7.7% PA
$4,805
$6,839
Rates
+3.0% PA
$1,836
$2,396
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
$52,238
$74,986
Interest Repayments
$128,898
$128,898
Net Cashflow Before Tax
-$76,660
-$53,912
Depreciation
-
-
Tax Offset
-$22,998
-$16,174
Net Cashflow After Tax
-$53,662
-$37,738
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%
$2,456,400
$4,440,587
Loan Balance
I.O
$1,953,000
$1,953,000
$503,400
$2,487,587
Below 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 - 18.0%
Retail Trade - 13.0%
Manufacturing - 11.0%
Construction - 9.0%
Others - 49.0%
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
