$930K
$156,413
Unlock Appraised Value
Create a free account to access the tools and information you need to make the best property investment decisions.
Try Picki for FREEConfidence
High
High
$980,000
Medium
$950,000
Low
$920,000
Confidence
Not Applicable
Discover the perfect Hills lifestyle in this impressive family home on a lush 2,041m2 landscaped lot. Nestled within vibrant gardens, this brick home delivers tranquility and privacy. Central living area features vaulted ceilings, skylights, and sense of space. The well-equipped kitchen includes induction cooktop and dishwasher. With four bedrooms, including a secluded master suite and ample storage, this offers comfort for everyone. Enjoy zoned living areas, separate lounge, study nook, and cozy woodfire. Outdoor delights include a Bali hut, pizza oven, and landscaped views. Impressive car space with a four-car garage and a double carport. Solar panels, and garden path lead to a converted shipping container office/studio. Convenient proximity to Cockatoo township and amenities make this an ideal sanctuary.
Trusted by over 13k property buyers and counting...
Try Picki for FREE0%
90.6%
$876K
4.5%
Unlock Property Investment Scores
Create a free account to access the tools and information you need to make the best property investment decisions.
Try Picki for FREE$90,000
-$39,242
-
Asking Price
$930,000
Estimated Purchase Price
$860,000
Stamp Duty
$46,670
Transfer Fee
$2,118
Conveyancing
$1,196
Deposit (10%)
$86,000
Reg. Mortgage
$129
LMI Premium
$24,522
Renovation Costs
-
Total Cash/Equity Required
$161,184
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
-
-
Property Management
+7.7% PA
-
-
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
-$4,976
-$6,493
Interest Repayments
$51,084
$51,084
Net Cashflow Before Tax
-$56,060
-$57,577
Depreciation
-
-
Tax Offset
-$16,818
-$17,273
Net Cashflow After Tax
-$39,242
-$40,304
Unlock the power of Picki
Create a free account to access the tools and information you need to make the best property investment decisions.
Try Picki for FREEAssumptions
Year 1
Year 10
Property Value
6.8%
$1,014,600
$1,834,155
Loan Balance
I.O
$774,000
$774,000
$240,600
$1,060,155
Below are some similar properties in the area you may be interested in.
Location, 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
Create a free account to access the tools and information you need to make the best property investment decisions.
Trusted by over 13,000 property buyers and counting...
Try Picki for FREEAverage Population
projected
for 2024 to 2026
Create a free account to access the tools and information you need to make the best property investment decisions.
Trusted by over 13,000 property buyers and counting...
Try Picki for FREEMonthly % Change in Median House Prices (Prev. Quarter)
Average Rental Yield
Average Vacancy Rate
Average Days of Supply
No data available
Average Population
Sold Price
Asking Price