Withheld
$233,052
Confidence
High
-
Medium
-
Low
-
Confidence
Below are some similar properties in the area you may be interested in.
-
63.9%
$1.16M
3.4%
$15,000
-$23,081
3.3%
2.5%
-13.0%
6.0%
Asking Price
-
Estimated Purchase Price
$945,000
Stamp Duty
$51,770
Transfer Fee
$2,317
Conveyancing
$1,196
Deposit (10%)
$94,500
Reg. Mortgage
$129
LMI Premium
$26,946
Renovation Costs
-
Total Cash/Equity Required
$177,407
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$31,200
$44,407
Property Management
+7.7% PA
$2,402
$3,419
Rates
+3.0% PA
$2,372
$3,095
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
$23,161
$33,633
Interest Repayments
$56,133
$56,133
Net Cashflow Before Tax
-$32,972
-$22,500
Depreciation
-
-
Tax Offset
-$9,892
-$6,750
Net Cashflow After Tax
-$23,081
-$15,750
Assumptions
Year 1
Year 10
Property Value
6.8%
$1,025,280
$1,853,462
Loan Balance
I.O
$850,500
$850,500
$174,780
$1,002,962
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.
2016 Population
Suburbs
Manufacturing - 18.0%
Transport, Postal and Warehousing - 13.0%
Construction - 10.0%
Retail Trade - 9.0%
Others - 50.0%
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