$880K
$147,825
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
$900,000
Medium
$860,000
Low
$820,000
Confidence
Not Applicable
This delightful family home, situated on a sizeable 4,393m2 plot, offers a charming blend of country allure and modern style, ideal for family living. It features two spacious living zones including an open plan area with a well-equipped kitchen and a cozy formal lounge, complemented by gas fireplaces. With four bedrooms, including a luxurious master suite with a walk-in wardrobe and ensuite, and a large family bathroom catering to the other bedrooms, the home promises comfort and functionality. The light-filled interiors, overlooking established gardens, are enhanced with a decked verandah and outdoor entertaining spaces. Additional amenities include a workshop, spacious shed, double carport, and ample offstreet parking. Located near Cockatoo township, this property is both a tranquil retreat and conveniently positioned near key amenities.
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$25,000
-$38,203
-
Asking Price
$880,000
Estimated Purchase Price
$835,000
Stamp Duty
$45,170
Transfer Fee
$2,060
Conveyancing
$1,196
Deposit (10%)
$83,500
Reg. Mortgage
$129
LMI Premium
$23,809
Renovation Costs
-
Total Cash/Equity Required
$156,413
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
$49,599
$49,599
Net Cashflow Before Tax
-$54,575
-$56,092
Depreciation
-
-
Tax Offset
-$16,373
-$16,827
Net Cashflow After Tax
-$38,203
-$39,264
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%
$918,480
$1,660,393
Loan Balance
I.O
$751,500
$751,500
$166,980
$908,893
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