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.
© 2024 Picki. All rights reserved.
$1.09M
$233,052
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
$1,110,000
Medium
$1,030,000
Low
$950,000
Confidence
Medium
This luxurious boutique townhouse blends modern style and convenience, located at the coveted intersection of Elstead Way and McIvor Road. Designed by Russell Parsons, it features an exquisite layout across two levels. The upper level includes a master suite with a walk-in robe and ensuite, two additional bedrooms, a rumpus area, and a second bathroom. The ground floor showcases a gourmet kitchen with stone benchtops, a living and dining area with polished concrete floors, and additional living and study spaces. Notable amenities include a private lift, alfresco area, double carport, and premium inclusions like double-glazed windows and reverse cycle ducted air conditioning.
Trusted by over 13k property buyers and counting...
Try Picki for FREE1.7%
68.4%
$603K
315%
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-$140,000
-$34,661
2.3%
Asking Price
$1,090,000
Estimated Purchase Price
$1,170,000
Stamp Duty
$64,350
Transfer Fee
$2,844
Conveyancing
$1,196
Deposit (10%)
$117,000
Reg. Mortgage
$129
LMI Premium
$36,610
Renovation Costs
-
Total Cash/Equity Required
$222,678
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$27,040
$38,486
Property Management
+7.7% PA
$2,082
$2,963
Rates
+3.0% PA
$1,710
$2,231
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
$19,983
$29,032
Interest Repayments
$69,498
$69,498
Net Cashflow Before Tax
-$49,515
-$40,466
Depreciation
-
-
Tax Offset
-$14,855
-$12,140
Net Cashflow After Tax
-$34,661
-$28,326
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%
$1,100,040
$1,988,611
Loan Balance
I.O
$1,053,000
$1,053,000
$47,040
$935,611
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
Health Care and Social Assistance - 18.0%
Retail Trade - 12.0%
Education and Training - 9.0%
Manufacturing - 8.0%
Others - 53.0%
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 FREEAverage Population
projected
for 2024 to 2026
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 FREEMonthly % 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
