$785K
$127,785
"Welcome to Beaconsfield. Live close to the best schools, cafes, sporting facilities and much more.... Ladies Gentlemen, you are looking at 100 Turnkey House Land Package that includes Security Alarm, Fencing, Front Back Landscaping, Roller Blinds throughout the house Colored Concrete Driveway. We have 100 floorplans to suit your needs, just ask us. Land 384m2 titled land Approx. Build Completion 6 8 Months Estate Beaconsfiled This amazing home will suit both First Home Buyers and Investors looking to grow their portfolio. Total list of inclusions High Ceilings LED Downlights throughout the house incl. bedrooms Split System Cooling Full Landscaping 20mm Stone Benchtops in the Kitchen Colored Concrete Driveway Double Glazed Windows Timber Laminate Flooring Top Quality Carpet in the Bedrooms Tiles to Wet Areas Central Heating Stainless Steel Appliances incl. Dishwasher Tiled Shower Bases Top Quality Roller Blinds Fencing as per the developers guidelines Flyscreens to all openable Windows Stylish Concrete Letterbox Security Alarm System Toilet Roll Holders Towel Rails TV Antennas Clothing line with Colored Concrete Pad Overhead Cabinets in the Kitchen Quality Tapware choose matt black, rose gold or silver Solar PV System Termite Protection 10 year Structural Gurantee Includes FHOG 10k state government initiative, subject to change Note 1. Photo ID is required for all inspections. 2. This proposed home will be built to the same specs as the display. 3. Every care has been taken to verify the accuracy of the details in this advertisement, however, we cannot guarantee its correctness. Prospective purchasers are requested to take such action as is necessary, to satisfy themselves with any pertinent matters. 4.Site Build cost may vary depending upon full engineering plan review to comply with NCC requirements. 5. Subject to land availability"
-
87.6%
-
-
$335,000
-$15,167
3.8%
2.8%
-11.9%
6.0%
Asking Price
$785,000
Estimated Purchase Price
$685,000
Stamp Duty
$36,170
Transfer Fee
$1,709
Conveyancing
$1,196
Deposit (10%)
$68,500
Reg. Mortgage
$129
LMI Premium
$19,532
Renovation Costs
-
Total Cash/Equity Required
$127,785
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$26,000
$37,006
Property Management
+7.7% PA
$2,002
$2,849
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
$19,022
$27,664
Interest Repayments
$40,689
$40,689
Net Cashflow Before Tax
-$21,667
-$13,025
Depreciation
-
-
Tax Offset
-$6,500
-$3,907
Net Cashflow After Tax
-$15,167
-$9,117
Assumptions
Year 1
Year 10
Property Value
6.8%
$1,089,360
$1,969,304
Loan Balance
I.O
$616,500
$616,500
$472,860
$1,352,804
Did you know you need to engage a conveyancer when buying a property?
Request a free contract reviewBelow 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
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