$419K
$80,050
"Dont let yourself be restricted by a narrow or small block of land Our home design philosophy reach for the skies And in this case, for Sky. This home maximises the boundaries and exceeds expectations of what is possible in a smaller home. This unique home has been designed to comfortably fit three bedrooms, a single garage, a spacious kitchen, meals and family areas. You can also choose between one or two bathroom options and keep living costs to a minimum in this compact design Bluescope Steel House Frame Colorbond Roof with Sarking 7 Star Energy Efficient Europeanstyled uPVC Double Glazed Windows Doors Tiled Splashback to Kitchen Range of Colour Schemes Flyscreens with Aluminium Mesh Remote Garage Door with Openers Bushfire Compliance up to BAL 12.5 50 Year Structural Guarantee Concrete Driveway up to 35qm Fibre Provisioning Laminate Flooring Carpet Throughout Alfresco add on available Blockout Roller Blinds Caesarstone Benchtops to Kitchen Vanities Reverse Cycle Heating Cooling 2700mm Ceiling Height 900mm Appliances Clothesline Letterbox httpsjgkinghomes.com.auterms"
Below are some similar properties in the area you may be interested in.
-
72.9%
$260K
10%
-$25,000
-$10,287
4.1%
2.6%
-13.2%
6.0%
Asking Price
$419,461
Estimated Purchase Price
$440,000
Stamp Duty
$21,470
Transfer Fee
$1,135
Conveyancing
$1,196
Deposit (10%)
$44,000
Reg. Mortgage
$129
LMI Premium
$9,727
Renovation Costs
-
Total Cash/Equity Required
$78,206
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$18,200
$25,904
Property Management
+7.7% PA
$1,401
$1,995
Rates
+3.0% PA
$2,093
$2,731
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
$11,441
$16,919
Interest Repayments
$26,136
$26,136
Net Cashflow Before Tax
-$14,695
-$9,217
Depreciation
-
-
Tax Offset
-$4,409
-$2,765
Net Cashflow After Tax
-$10,287
-$6,452
Assumptions
Year 1
Year 10
Property Value
6.8%
$443,220
$801,236
Loan Balance
I.O
$396,000
$396,000
$47,220
$405,236
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 - 14.0%
Retail Trade - 13.0%
Agriculture, Forestry and Fishing - 10.0%
Education and Training - 9.0%
Others - 54.0%
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