Withheld
-
Below are some similar properties in the area you may be interested in.
-
-
-
-
-$300,000
-$15,014
3.0%
1.8%
-16.1%
6.0%
Asking Price
$495,000
Estimated Purchase Price
$520,000
Stamp Duty
$26,270
Transfer Fee
$1,323
Conveyancing
$1,196
Deposit (10%)
$52,000
Reg. Mortgage
$129
LMI Premium
$11,495
Renovation Costs
-
Total Cash/Equity Required
$92,962
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$15,600
$22,204
Property Management
+7.7% PA
$1,201
$1,710
Rates
+3.0% PA
$1,695
$2,212
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
$9,439
$14,022
Interest Repayments
$30,888
$30,888
Net Cashflow Before Tax
-$21,449
-$16,866
Depreciation
-
-
Tax Offset
-$6,435
-$5,060
Net Cashflow After Tax
-$15,014
-$11,806
Assumptions
Year 1
Year 10
Property Value
6.8%
$234,960
$424,752
Loan Balance
I.O
$468,000
$468,000
-$233,040
-$43,248
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.
2021 Population
Suburbs
Others - 100.0%
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