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.
© 2025 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
$1,000,000
Medium
$920,000
Low
$840,000
Confidence
Medium
Discover your beachside oasis with this sleek three-bedroom townhouse, showcasing a spacious open-plan layout designed for modern living. Enjoy contemporary amenities like a gas cooktop, stainless steel appliances, and a breakfast island in the kitchen. Relax on the private terrace or in the low-maintenance courtyard. This 2019-built home offers a secure garage, reverse cycle air conditioning, solar power, and a home security system, all within minutes of Grange Jetty and Henley Square's vibrant lifestyle. Close to shopping, schools, and recreational facilities, this property is the epitome of convenient beachside living.
Trusted by over 13k property buyers and counting...
Try Picki for FREE0%
66.1%
$691K
3.8%
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$15,000
-$19,542
3.7%
Asking Price
-
Estimated Purchase Price
$905,000
Stamp Duty
$43,605
Transfer Fee
$8,579
Conveyancing
$1,226
Deposit (10%)
$90,500
Reg. Mortgage
$187
LMI Premium
$26,055
Renovation Costs
-
Total Cash/Equity Required
$170,702
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$33,800
$48,108
Property Management
+7.7% PA
$2,603
$3,704
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
$25,840
$37,414
Interest Repayments
$53,757
$53,757
Net Cashflow Before Tax
-$27,917
-$16,343
Depreciation
-
-
Tax Offset
-$8,375
-$4,903
Net Cashflow After Tax
-$19,542
-$11,440
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%
$982,560
$1,776,235
Loan Balance
I.O
$814,500
$814,500
$168,060
$961,735
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 2025 to 2027
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
