$649K
$116,069
Confidence
High
High
$670,000
Medium
$650,000
Low
$630,000
Confidence
Moderate
"Fully renovated home and fully landscaped gardens, including various native plants Stunning kitchen, new laundry ultramodern bathroom New wardrobes in 2 bedrooms Fujitsu ducted RC Heat Pump featuring floor ducts throughout the house Fully engineered renovations including new deck freshly stained Solar Hart 5KW solar panels New HWC Rear new entertaining area with new concrete Solar powered electric fence including new fencing gates New lighting, new downpipes roof repointed NBN connected Polished floorboards Beautiful views in a quiet culdesac"
5%
62.1%
$673K
4.4%
-$50,000
-$14,708
4.0%
2.9%
-12.3%
6.0%
Did you know you need to engage a conveyancer when buying a property?
Request a free contract reviewAsking Price
$649,000
Estimated Purchase Price
$700,000
Stamp Duty
$26,748
Transfer Fee
$233
Conveyancing
$1,847
Deposit (10%)
$70,000
Reg. Mortgage
$152
LMI Premium
$19,960
Renovation Costs
-
Total Cash/Equity Required
$119,490
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$28,080
$39,967
Property Management
+8.8% PA
$2,471
$3,517
Rates
+3.0% PA
$1,841
$2,402
Water
+3.0% PA
$950
$1,240
Insurance
+3.0% PA
$1,250
$1,631
Repairs & Maintenance
+3.0% PA
$1,000
$1,305
Net Operating Income
$20,568
$29,872
Interest Repayments
$41,580
$41,580
Net Cashflow Before Tax
-$21,012
-$11,708
Depreciation
-
-
Tax Offset
-$6,304
-$3,512
Net Cashflow After Tax
-$14,708
-$8,195
Assumptions
Year 1
Year 10
Property Value
6.8%
$694,200
$1,254,948
Loan Balance
I.O
$630,000
$630,000
$64,200
$624,948
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
Manufacturing - 14.0%
Retail Trade - 13.0%
Health Care and Social Assistance - 12.0%
Construction - 9.0%
Others - 52.0%
Average Income
Average Population
projected
for 2024 to 2026
Sales Price Growth (% Change)
Average Rental Yield
Average Vacancy Rate
Average Days of Supply
Sold Price
Asking Price