The information provided is for general informational purposes only. While we strive for accuracy, we make no guarantees about the completeness or reliability of the content. Any reliance you place on this information is at your own risk, and we are not liable for any losses or damages arising from its use.
Additionally, our site may contain links to external websites, which we do not control. The inclusion of these links does not imply endorsement of their content. By using Picki, you accept this disclaimer and acknowledge that the information may not be suitable for all users.
© 2025 Picki. All rights reserved.
$820K
$149,733
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
$830,000
Medium
$780,000
Low
$730,000
Confidence
Medium
This spacious four-bedroom family home sits on a large 832sqm allotment in the desirable Waterfall Gully pocket of Rosebud. The functional design features a central living area with an open fireplace, a detached master suite, and a large outdoor entertainment space complete with an outdoor kitchen. An atrium filled with exotic plants provides a tranquil retreat, while the yard offers a veggie garden, potting shed, and ample parking. The location offers proximity to local shops, cafes, and beautiful natural hikes.
Trusted by over 13k property buyers and counting...
Try Picki for FREE0%
84.6%
$800K
4.7%
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-$45,000
-$15,767
4.1%
Asking Price
$839,000
Estimated Purchase Price
$825,000
Stamp Duty
$44,570
Transfer Fee
$2,036
Conveyancing
$1,196
Deposit (10%)
$82,500
Reg. Mortgage
$129
LMI Premium
$23,524
Renovation Costs
-
Total Cash/Equity Required
$154,505
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$33,800
$48,108
Property Management
+7.7% PA
$2,603
$3,704
Rates
+3.0% PA
$1,452
$1,895
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
$26,480
$38,249
Interest Repayments
$49,005
$49,005
Net Cashflow Before Tax
-$22,525
-$10,756
Depreciation
-
-
Tax Offset
-$6,757
-$3,227
Net Cashflow After Tax
-$15,767
-$7,529
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%
$833,040
$1,505,938
Loan Balance
I.O
$742,500
$742,500
$90,540
$763,438
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 - 14.0%
Health Care and Social Assistance - 14.0%
Construction - 11.0%
Accommodation and Food Services - 10.0%
Others - 51.0%
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 2025 to 2027
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
Below are some similar properties in the area you may be interested in.
