Withheld
$156,150
High
$0
Medium
$0
Low
$0
Nathan Fox
None
79.9%
-
-
$55,000
-$9,206
5.5%
4.4%
-5.9%
6.0%
Did you know you need to engage a conveyancer when buying a property?
Request a free contract reviewLocation, 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.
2016 Population
Suburbs
Education and Training - 11.0%
Retail Trade - 10.0%
Health Care and Social Assistance - 10.0%
Accommodation and Food Services - 9.0%
Others - 60.0%
Average Income
Average Population
Sales Price Growth (% Change)
Average Rental Yield
Average Vacancy Rate
Average Days of Supply
Sold Price
Asking Price
Below are some similar properties in the area you may be interested in.
Asking Price
$0
Estimated Purchase Price
$1,035,000
Stamp Duty
$50,755
Transfer Fee
$9,827
Conveyancing
$1,226
Deposit (10%)
$103,500
Reg. Mortgage
$187
LMI Premium
$29,798
Renovation Costs
$0
Total Cash/Equity Required
$195,843
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$312,000
$444,073
Property Management
+7.7% PA
$24,024
$34,194
Rates
+3.0% PA
$2,085
$2,720
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
$282,370
$402,565
Interest Repayments
$61,479
$61,479
Net Cashflow Before Tax
$220,891
$341,086
Depreciation
$0
$0
Tax Offset
$66,267
$102,326
Net Cashflow After Tax
$154,624
$238,760
Assumptions
Year 1
Year 10
Property Value
6.8%
$1,174,800
$2,123,759
Loan Balance
I.O
$931,500
$931,500
$243,300
$1,192,259