$795K
$148,779
"Immerse yourself in the charm of this triplefronted classic brick veneer home, evoking a bygone era of solid craftsmanship. Nestled on an expansive raised parcel of land spanning approximately 4,665 square meters, this residence offers a captivating blend of timeless appeal and modern convenience. Polished hardwood floors Wood heating Ample storage space for vehicles and outdoor equipment Separate living space 3 generously sized bedrooms Well appointed kitchen"
Below are some similar properties in the area you may be interested in.
-
88.3%
$460K
6.8%
-$565,000
-$26,672
2.0%
1.1%
-17.9%
6.0%
Asking Price
$795,000
Estimated Purchase Price
$795,000
Stamp Duty
$42,770
Transfer Fee
$1,966
Conveyancing
$1,196
Deposit (10%)
$79,500
Reg. Mortgage
$129
LMI Premium
$22,668
Renovation Costs
-
Total Cash/Equity Required
$148,779
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$15,600
$22,204
Property Management
+7.7% PA
$1,201
$1,710
Rates
+3.0% PA
$2,014
$2,628
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
$9,120
$13,606
Interest Repayments
$47,223
$47,223
Net Cashflow Before Tax
-$38,103
-$33,617
Depreciation
-
-
Tax Offset
-$11,431
-$10,085
Net Cashflow After Tax
-$26,672
-$23,532
Assumptions
Year 1
Year 10
Property Value
6.8%
$245,640
$444,059
Loan Balance
I.O
$715,500
$715,500
-$469,860
-$271,441
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.
2021 Population
Suburbs
Agriculture, Forestry and Fishing - 20.0%
Health Care and Social Assistance - 11.0%
Retail Trade - 9.0%
Manufacturing - 8.0%
Others - 52.0%
Average Income
Average Population
projected
for 2024 to 2026
Average Days of Supply