$1.1M
$192,480
Confidence
High
-
Medium
-
Low
-
Confidence
Below are some similar properties in the area you may be interested in.
-
-
-
-
-$85,000
-$28,919
2.7%
2.0%
-14.7%
6.0%
Asking Price
$1,100,000
Estimated Purchase Price
$1,045,000
Stamp Duty
$57,475
Transfer Fee
$2,551
Conveyancing
$1,196
Deposit (10%)
$104,500
Reg. Mortgage
$129
LMI Premium
$29,797
Renovation Costs
-
Total Cash/Equity Required
$196,197
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
$2,372
$3,095
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
$20,761
$30,217
Interest Repayments
$62,073
$62,073
Net Cashflow Before Tax
-$41,312
-$31,856
Depreciation
-
-
Tax Offset
-$12,394
-$9,557
Net Cashflow After Tax
-$28,919
-$22,299
Assumptions
Year 1
Year 10
Property Value
6.8%
$1,025,280
$1,853,462
Loan Balance
I.O
$940,500
$940,500
$84,780
$912,962
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.
2016 Population
Suburbs
Manufacturing - 18.0%
Transport, Postal and Warehousing - 13.0%
Construction - 10.0%
Retail Trade - 9.0%
Others - 50.0%
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