$640K
$103,928
"With space for the whole family, this home comprises of 3 bedrooms, master with ensuite and walk in robe. An open plan living and dining area is complemented by beautifully appointed kitchen features an oversized stone island benchtop, stainless steel 900mm gas cooktop and oven. A wellappointed sparkling bathroom comes fitted with your own bathtub. Other features include a bonus study room, separate laundry, ducted heating, evaporative cooling and single remote garage. Outside you are greeted with a beautiful, landscaped garden which is low maintenance and picturesque Positioned perfectly alongside parks and adjacent to established suburbs such as Berwick and Officer. This exclusive Estate is designed perfectly for families alike. Set in a delightful pocket of greenery, you are within reach of Beaconsfield Shopping Centre, Officer Primary and Secondary School as well as other schools such as Berwick Grammar, Minaret and Heritage College. Beaconsfield Gardenia Estate offers everything at the foot of your doorstep. Beaconsfield is situated within minutes from both Beaconsfield and Berwick townships bursting with cafes, shopping centres, schools, hospitals, parks and all other desired amenities. Beaconsfield also conveniently offers easy access to the Freeway and public transport including Beaconsfield Railway Station."
Below are some similar properties in the area you may be interested in.
-
63.8%
-
-
$240,000
-$11,649
4.2%
3.0%
-11.2%
6.0%
Asking Price
$640,000
Estimated Purchase Price
$560,000
Stamp Duty
$28,670
Transfer Fee
$1,416
Conveyancing
$1,196
Deposit (10%)
$56,000
Reg. Mortgage
$129
LMI Premium
$15,968
Renovation Costs
-
Total Cash/Equity Required
$103,928
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$23,400
$33,305
Property Management
+7.7% PA
$1,802
$2,565
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
$16,622
$24,248
Interest Repayments
$33,264
$33,264
Net Cashflow Before Tax
-$16,642
-$9,016
Depreciation
-
-
Tax Offset
-$4,993
-$2,705
Net Cashflow After Tax
-$11,649
-$6,311
Assumptions
Year 1
Year 10
Property Value
6.8%
$854,400
$1,544,552
Loan Balance
I.O
$504,000
$504,000
$350,400
$1,040,552
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
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