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.
$660K
$139,760
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
$680,000
Medium
$650,000
Low
$620,000
Confidence
Medium
Discover your new home at 1B Harkness St, Willaston. This charming 3-bedroom, 2-bathroom residence, built by Hickinbotham in 2006, offers comfort and style on a spacious 1018 sqm block. Featuring a modern open-plan kitchen and living area, this house comes with a second living room, reverse cycle heating, and cooling. Enjoy an outdoor entertaining space surrounded by landscaped gardens, a rainwater tank, solar panels, Tesla battery, and ample parking options. Conveniently located near Xavier College with easy access to the northern expressway, this property delivers both peace and accessibility.
Trusted by over 13k property buyers and counting...
Try Picki for FREE3.2%
78.4%
$573K
4.4%
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-$65,000
-$15,094
4.0%
Asking Price
$680,000
Estimated Purchase Price
$715,000
Stamp Duty
$33,155
Transfer Fee
$6,755
Conveyancing
$1,226
Deposit (10%)
$71,500
Reg. Mortgage
$187
LMI Premium
$20,585
Renovation Costs
-
Total Cash/Equity Required
$133,958
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$28,600
$40,707
Property Management
+7.7% PA
$2,202
$3,134
Rates
+3.0% PA
$1,968
$2,568
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
$20,909
$30,410
Interest Repayments
$42,471
$42,471
Net Cashflow Before Tax
-$21,562
-$12,061
Depreciation
-
-
Tax Offset
-$6,469
-$3,618
Net Cashflow After Tax
-$15,094
-$8,442
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%
$694,200
$1,254,948
Loan Balance
I.O
$643,500
$643,500
$50,700
$611,448
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
Retail Trade - 19.0%
Health Care and Social Assistance - 19.0%
Education and Training - 12.0%
Accommodation and Food Services - 10.0%
Others - 40.0%
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
