Withheld
$176,453
"58.80 Hectares 145.31 Acres 4 Paddocks, 3 Dams, Coliban channel Lic. 3 Mg Ltr Zoned Rural Living, 10 Minutes to Kangaroo Flat Extensive vegetation Trees Improvements include Solid 3 BDRM B.V. dwelling with BIRs, Lounge, Kitchen, Dining, Bathroom, Laundry Toilet 9m x 4.5m Gal Iron lockup Garage Workshop with power concrete floor 9m x 4m Gal Iron 3 bay shed plus single stand shearing shed extension, power connected Road access on 3 boundaries"
Below are some similar properties in the area you may be interested in.
-
85.5%
$997K
2.2%
$945,000
+
4784.0%
4316.1%
5698.4%
6.0%
Asking Price
$2,600
Estimated Purchase Price
$5,000
Stamp Duty
$70
Transfer Fee
$117
Conveyancing
$1,196
Deposit (10%)
$500
Reg. Mortgage
$129
LMI Premium
$85
Renovation Costs
-
Total Cash/Equity Required
$2,647
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$239,200
$340,456
Property Management
+7.7% PA
$18,418
$26,215
Rates
+3.0% PA
$1,710
$2,231
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
$215,807
$307,750
Interest Repayments
$297
$297
Net Cashflow Before Tax
$215,510
$307,453
Depreciation
-
-
Tax Offset
$64,653
$92,236
Net Cashflow After Tax
$150,857
$215,217
Assumptions
Year 1
Year 10
Property Value
6.8%
$1,014,600
$1,834,155
Loan Balance
I.O
$4,500
$4,500
$1,010,100
$1,829,655
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
Health Care and Social Assistance - 18.0%
Retail Trade - 12.0%
Education and Training - 9.0%
Manufacturing - 8.0%
Others - 53.0%
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