$525K
$106,791
"The Bridgewater design range features a superb blend of modern architectural interiors, quality fittings and inclusions and stylish outdoor entertaining. This is a home for the discerning buyer who wants clever design in tune with the needs of contemporary living. With its effortless connections throughout the home, here you can embrace both family time and easily find private space for relaxation. An open plan family zone creates the perfect space for entertaining friends and family, with a central kitchen and walkinpantry overlooking the dining, family, and alfresco areas. Plus, a separate lounge allows for the opportunity to escape and relax. The master bedroom with wellappointed ensuite and walk in robe is privately positioned in the front of the home while at the rear is the kids zone with the additional bedrooms, central activity room and family bathroom. Allow yourself to imagine the lifestyle youve always wanted in the home you deserve The Bridgewater offers individually crafted facades that will inspire you by providing a choice of homes that reflect your personal lifestyle and preferences. For optimal site use, this design is best positioned on sites with the north aspect towards the side of the home, providing sustainable and comfortable living conditions throughout the year."
Below are some similar properties in the area you may be interested in.
-
72.9%
$260K
10%
-$30,000
-$10,829
4.4%
3.1%
-11.0%
6.0%
Asking Price
$524,997
Estimated Purchase Price
$550,000
Stamp Duty
$28,070
Transfer Fee
$1,393
Conveyancing
$1,196
Deposit (10%)
$55,000
Reg. Mortgage
$129
LMI Premium
$12,158
Renovation Costs
-
Total Cash/Equity Required
$98,496
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$24,440
$34,786
Property Management
+7.7% PA
$1,882
$2,679
Rates
+3.0% PA
$2,093
$2,731
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
$17,200
$25,116
Interest Repayments
$32,670
$32,670
Net Cashflow Before Tax
-$15,470
-$7,554
Depreciation
-
-
Tax Offset
-$4,641
-$2,266
Net Cashflow After Tax
-$10,829
-$5,288
Assumptions
Year 1
Year 10
Property Value
6.8%
$555,360
$1,003,959
Loan Balance
I.O
$495,000
$495,000
$60,360
$508,959
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
Health Care and Social Assistance - 14.0%
Retail Trade - 13.0%
Agriculture, Forestry and Fishing - 10.0%
Education and Training - 9.0%
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