$4.95M
$835,428
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
-
Medium
-
Low
-
Confidence
This exquisite architectural home sits on nearly 50 acres of southern peninsula countryside. A panoramic view of native wetlands and bushland surrounds it. The expansive residence features sandstone cladding, double-glazed windows, and vast sliding glass doors offering stunning vistas. Highlights include an epicurean kitchen with Miele appliances, a solar-heated salt-chlorinated pool, and a stable complex. Equestrian-ready, it has an American barn with seven stables and an arena. Sustainability is key, with solar panels and bore water supply. It's a true lifestyle package with access to beaches, wineries, and hot springs.
Trusted by over 13k property buyers and counting...
Try Picki for FREE0%
80.2%
$2.75M
2.9%
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$170,000
-$122,868
2.2%
Asking Price
$4,950,000
Estimated Purchase Price
$4,330,000
Stamp Duty
$261,450
Transfer Fee
$3,616
Conveyancing
$1,196
Deposit (10%)
$433,000
Reg. Mortgage
$129
LMI Premium
$135,487
Renovation Costs
-
Total Cash/Equity Required
$835,428
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$93,600
$133,222
Property Management
+7.7% PA
$7,207
$10,258
Rates
+3.0% PA
$1,452
$1,895
Water
+3.0% PA
$1,015
$1,324
Insurance
+3.0% PA
$1,250
$1,631
Repairs & Maintenance
+3.0% PA
$1,000
$1,305
Net Operating Income
$81,676
$116,809
Interest Repayments
$257,202
$257,202
Net Cashflow Before Tax
-$175,526
-$140,393
Depreciation
-
-
Tax Offset
-$52,658
-$42,118
Net Cashflow After Tax
-$122,868
-$98,275
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%
$4,806,000
$8,688,105
Loan Balance
I.O
$3,897,000
$3,897,000
$909,000
$4,791,105
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 - 14.0%
Health Care and Social Assistance - 14.0%
Construction - 11.0%
Accommodation and Food Services - 10.0%
Others - 51.0%
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