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.
Withheld
$1,746
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
$1,200,000
Medium
$1,120,000
Low
$1,040,000
Confidence
Medium
Welcome to this beautifully designed modern family home in the coveted Cedar Wood Estate, Williams Landing. This double-storey house features a spacious layout with elegant living areas and premium upgrades. With access to schools, shopping centers, and the train station, it promises convenience and comfort. The home has four bedrooms, a theatre room, and impressive outdoor spaces, including a Thai sala. The energy-efficient solar system, ducted heating and cooling, and security alarm add practical luxury. Experience relaxed, stylish living in a well-connected location.
Trusted by over 13k property buyers and counting...
Try Picki for FREE0%
67.8%
$1.1M
3.2%
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-$165,000
-$35,130
2.6%
Asking Price
$1,200,000
Estimated Purchase Price
$1,285,000
Stamp Duty
$70,675
Transfer Fee
$3,113
Conveyancing
$1,196
Deposit (10%)
$128,500
Reg. Mortgage
$129
LMI Premium
$40,208
Renovation Costs
-
Total Cash/Equity Required
$244,370
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
$1,789
$2,334
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
$26,143
$37,809
Interest Repayments
$76,329
$76,329
Net Cashflow Before Tax
-$50,186
-$38,520
Depreciation
-
-
Tax Offset
-$15,056
-$11,556
Net Cashflow After Tax
-$35,130
-$26,964
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%
$1,196,160
$2,162,373
Loan Balance
I.O
$1,156,500
$1,156,500
$39,660
$1,005,873
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
Transport, Postal and Warehousing - 13.0%
Retail Trade - 13.0%
Manufacturing - 10.0%
Education and Training - 10.0%
Others - 54.0%
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 FREEDisclaimer: A dash (’-’) indicates that there is not enough data in this area over the past 12 months to provide accurate calculations for certain metrics.
Disclaimer: A dash (’-’) indicates that there is not enough data in this area over the past 12 months to provide accurate calculations for certain metrics.
Average 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 FREEDisclaimer: A dash (’-’) indicates that there is not enough data in this area over the past 12 months to provide accurate calculations for certain metrics.
Monthly % 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
