$701K
$114,425
"Why Choose Frenken Homes We are VERY flexible on designs. Bring your ideas Inspire something new The sales person you start with is the one you STAY WITH THROUGHOUT your whole build process. Stainless Steel 600mm Underbench Oven, 600mm Gas Hotplates 600mm Canopy Rangehood Ducted Heating to 7 Points Dishwasher Microwave Space Melamine Kitchen and Vanities 20mm Stone Benchtops Overhead Cupboards Walk in Pantry with Melamine Shelving 900 x 900 Insitu Showers to Ensuite Bathroom Walk in Robes to Master, Bedrooms 2, 3 4 Spacious LinenBroom cupboard Corinthian PMAD 04 Front Door Clear Glass Flush Internal doors Chrome Door Furniture Floor Tiles to Entry, Kitchen, Pantry, Meals and Wet Areas Carpet from Builders Range Colorbond Fascia and gutter Render to Garage Front Ten Year Structural Guarantee Double garage with automated front Panel Lift Door PINK PACK INCLUDED KNOCKOUT PACK INCLUDED BATT PACK INCLUDED Please note this house has not been built yet Disclaimers Price availability are subject to change without notice. Images are a guide only and subject to Developer Approval, site costs are estimates and may vary subject to final Working DrawingsEngineering Property Code 18747"
Below are some similar properties in the area you may be interested in.
-
92.4%
-
-
$405,000
-$13,936
3.8%
2.7%
-12.2%
6.0%
Asking Price
$701,400
Estimated Purchase Price
$615,000
Stamp Duty
$31,970
Transfer Fee
$1,545
Conveyancing
$1,196
Deposit (10%)
$61,500
Reg. Mortgage
$129
LMI Premium
$17,536
Renovation Costs
-
Total Cash/Equity Required
$114,425
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$23,400
$33,305
Property Management
+7.7% PA
$1,802
$2,565
Rates
+3.0% PA
$1,711
$2,232
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
$16,622
$24,248
Interest Repayments
$36,531
$36,531
Net Cashflow Before Tax
-$19,909
-$12,283
Depreciation
-
-
Tax Offset
-$5,973
-$3,685
Net Cashflow After Tax
-$13,936
-$8,598
Assumptions
Year 1
Year 10
Property Value
6.8%
$1,089,360
$1,969,304
Loan Balance
I.O
$553,500
$553,500
$535,860
$1,415,804
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
Retail Trade - 13.0%
Construction - 13.0%
Education and Training - 11.0%
Health Care and Social Assistance - 10.0%
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