$395K
$60,684
"Phone Enquiry property ID 2185 Quote when calling or texting Recently renovated home ,close to kindergarten stateschool pub shops etc polished wooden floors ,high ceilings with decorations ,solid home solid veranda on north side 3.5 kw quality sola system large walk through kitchen ,lock up carport 2 car carport ,large backyard"
Below are some similar properties in the area you may be interested in.
-
74%
$393K
6%
$35,000
-$6,890
5.0%
3.2%
-10.7%
6.0%
Asking Price
$395,000
Estimated Purchase Price
$365,000
Stamp Duty
$16,970
Transfer Fee
$960
Conveyancing
$1,196
Deposit (10%)
$36,500
Reg. Mortgage
$129
LMI Premium
$8,069
Renovation Costs
-
Total Cash/Equity Required
$64,373
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$18,200
$25,904
Property Management
+7.7% PA
$1,401
$1,995
Rates
+3.0% PA
$1,695
$2,212
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
$11,839
$17,438
Interest Repayments
$21,681
$21,681
Net Cashflow Before Tax
-$9,842
-$4,243
Depreciation
-
-
Tax Offset
-$2,953
-$1,273
Net Cashflow After Tax
-$6,890
-$2,970
Assumptions
Year 1
Year 10
Property Value
6.8%
$427,200
$772,276
Loan Balance
I.O
$328,500
$328,500
$98,700
$443,776
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 - 14.0%
Health Care and Social Assistance - 12.0%
Retail Trade - 10.0%
Construction - 10.0%
Others - 54.0%
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