$995K
$167,864
"Situated in one of the most exclusive pockets of the region is this four bedroom home of generous proportions in a completely private setting. Well established gardens and manicured lawns make for a pretty back drop to this family residence. Indoors boasts spacious lounge and dining, complete with wood heater and kitchen equipped with updated appliances and stone bench tops incorporating dining and family room. Features include en suite to master, wood heater, split system heatingcooling and battery solar. Side access leads to a double carport through to a shed and a spacious yard in a private setting. Whether the buyer resides in the home as it is or takes the property to another level, this property is a sound investment for the future. The address is as prestigious as it is convenient, within an easy walk to Upper Beaconsfield Village, Beaconsfield Upper Primary School, School bus stops and Pine Grove Hotel."
Below are some similar properties in the area you may be interested in.
-
92.7%
-
-
$130,000
-$23,258
3.1%
2.3%
-13.5%
6.0%
Asking Price
$995,000
Estimated Purchase Price
$920,000
Stamp Duty
$50,270
Transfer Fee
$2,259
Conveyancing
$1,196
Deposit (10%)
$92,000
Reg. Mortgage
$129
LMI Premium
$26,233
Renovation Costs
-
Total Cash/Equity Required
$172,636
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$28,600
$40,707
Property Management
+7.7% PA
$2,202
$3,134
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
$21,422
$31,080
Interest Repayments
$54,648
$54,648
Net Cashflow Before Tax
-$33,226
-$23,568
Depreciation
-
-
Tax Offset
-$9,968
-$7,070
Net Cashflow After Tax
-$23,258
-$16,498
Assumptions
Year 1
Year 10
Property Value
6.8%
$1,121,400
$2,027,224
Loan Balance
I.O
$828,000
$828,000
$293,400
$1,199,224
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