$906K
$147,825
"TTransform your family life with convenient and compelling Melrose. The sunfilled kitchen makes meal preparation a time to enjoy, while the pantry and additional storage throughout, help keep areas clean and tidy. To assure peaceful retreat and privacy, the master bedroom is at the front of the home, featuring an ensuite and walkin robe. With the option of three or four bedrooms and multiple living areas, Melrose is designed with the whole family in mind Bluescope Steel House Frame Colorbond Roof with Sarking 7 Star Energy Efficient Europeanstyled uPVC Double Glazed Windows Doors 900mm Rangehood Upright Cooker Overhead Cupboards to Kitchen Professional Colour Consultation Tiled Shower Bases Window Locks to all Openable Windows Remote Garage Door with Openers Bushfire Compliance up to BAL 12.5 50 Year Structural Guarantee Developer Guidelines Included Laminate Flooring Carpet Throughout Site Costs Allowance Included 2550mm Ceiling Height 450mm Eaves Caesarstone Benchtops to Kitchen Vanities Concrete Driveway up to 35qm Letterbox NBN Fibre Package Titled Land Promotion Available httpsjgkinghomes.com.auterms"
Below are some similar properties in the area you may be interested in.
-
63.8%
-
-
$80,000
-$18,861
3.4%
2.5%
-12.8%
6.0%
Asking Price
$905,522
Estimated Purchase Price
$790,000
Stamp Duty
$42,470
Transfer Fee
$1,954
Conveyancing
$1,196
Deposit (10%)
$79,000
Reg. Mortgage
$129
LMI Premium
$22,526
Renovation Costs
-
Total Cash/Equity Required
$147,825
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
$1,711
$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
$19,982
$29,030
Interest Repayments
$46,926
$46,926
Net Cashflow Before Tax
-$26,944
-$17,896
Depreciation
-
-
Tax Offset
-$8,083
-$5,369
Net Cashflow After Tax
-$18,861
-$12,527
Assumptions
Year 1
Year 10
Property Value
6.8%
$929,160
$1,679,700
Loan Balance
I.O
$711,000
$711,000
$218,160
$968,700
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