$545K
$84,662
"The perfect formula, three bedrooms, two bathrooms and double garage Another key feature is two separate living rooms, tiled meals area Master bedroom with WIR and ensuite, the other two bedrooms have BIRs Super stylish kitchen, stone bench tops, dishwasher, 900mm oven and cooktop Enjoy the comfort of gas central heating and split system airconditioner 2.7 metre high ceilings, a lovely neutral internal colour theme throughout Double garage with auto roller door and direct internal access to the home Undercover alfresco area, secure yard, allotment of 476 square metres Home has great street appeal, is approximately five years old, quiet court Perfect InnerEast locale, close to Sovereign Hill, easy distance into CBD"
Below are some similar properties in the area you may be interested in.
-
-
-
-
$45,000
-$11,591
3.8%
2.5%
-13.7%
6.0%
Asking Price
$545,000
Estimated Purchase Price
$475,000
Stamp Duty
$23,570
Transfer Fee
$1,217
Conveyancing
$1,196
Deposit (10%)
$47,500
Reg. Mortgage
$129
LMI Premium
$10,500
Renovation Costs
-
Total Cash/Equity Required
$84,662
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
$1,877
$2,449
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
$11,657
$17,201
Interest Repayments
$28,215
$28,215
Net Cashflow Before Tax
-$16,558
-$11,014
Depreciation
-
-
Tax Offset
-$4,968
-$3,304
Net Cashflow After Tax
-$11,591
-$7,710
Assumptions
Year 1
Year 10
Property Value
6.8%
$555,360
$1,003,959
Loan Balance
I.O
$427,500
$427,500
$127,860
$576,459
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
Others - 100.0%
Average Income
Average Population
projected
for 2024 to 2026
Sales Price Growth (% Change)
Average Days of Supply
Sold Price
Asking Price