Withheld
$167,753
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
$1,060,000
Medium
$949,000
Low
$840,000
Confidence
Medium
This two-level urban oasis in the Cadence project, Bowden, offers style, functionality, and luxury. Just steps from Bowden Park, transport, shops, and dining, the home features 2.7m high ceilings, a double-width garage, stone benchtops, Smeg appliances, and concealed internal courtyard. With LED lighting, ducted air conditioning, solar panels, and electric car charging provisions, it holds a 6-star energy rating. The house and land package ensures significant stamp duty savings. Built by Blag Homes, it represents premium living in a vibrant precinct.
Trusted by over 13k property buyers and counting...
Try Picki for FREE43.2%
33.5%
$862K
3.9%
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-$70,000
-$20,964
3.8%
Asking Price
$949,000
Estimated Purchase Price
$1,020,000
Stamp Duty
$49,930
Transfer Fee
$9,635
Conveyancing
$1,226
Deposit (10%)
$102,000
Reg. Mortgage
$187
LMI Premium
$29,366
Renovation Costs
-
Total Cash/Equity Required
$192,894
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$39,000
$55,509
Property Management
+7.7% PA
$3,003
$4,274
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
$30,640
$44,245
Interest Repayments
$60,588
$60,588
Net Cashflow Before Tax
-$29,948
-$16,343
Depreciation
-
-
Tax Offset
-$8,984
-$4,903
Net Cashflow After Tax
-$20,964
-$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%
$1,014,600
$1,834,155
Loan Balance
I.O
$918,000
$918,000
$96,600
$916,155
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