$873K
$184,117
"With effortless connections throughout the home, the Samsara seamlessly flows between indoor and outdoor living spaces making the most of resort style living. A central courtyard allows light and breezes to enter the home providing a relaxed and comfortable environment while a covered alfresco extends the open plan living space outdoors for yearround entertaining. A spacious master suite is privately positioned to the front of home complete with elegant ensuite and walk in robe while the kids zone to the rear has generous sized bedrooms, a family bathroom and an activity room or study. The separate lounge room provides a quiet space to relax and unwind while maintaining a strong connection to the main living areas and central courtyard. Allow yourself to imagine the lifestyle youve always wanted in the home you deserve The Samsara design 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.
1.9%
78%
$429K
5.5%
-$615,000
-$33,693
1.7%
1.0%
-18.3%
6.0%
Asking Price
$870,843
Estimated Purchase Price
$980,000
Stamp Duty
$53,900
Transfer Fee
$2,399
Conveyancing
$1,196
Deposit (10%)
$98,000
Reg. Mortgage
$129
LMI Premium
$27,944
Renovation Costs
-
Total Cash/Equity Required
$184,117
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$16,640
$23,684
Property Management
+7.7% PA
$1,281
$1,824
Rates
+3.0% PA
$2,015
$2,629
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
$10,079
$14,971
Interest Repayments
$58,212
$58,212
Net Cashflow Before Tax
-$48,133
-$43,241
Depreciation
-
-
Tax Offset
-$14,440
-$12,972
Net Cashflow After Tax
-$33,693
-$30,269
Assumptions
Year 1
Year 10
Property Value
6.8%
$389,820
$704,702
Loan Balance
I.O
$882,000
$882,000
-$492,180
-$177,298
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 - 18.0%
Retail Trade - 12.0%
Agriculture, Forestry and Fishing - 8.0%
Accommodation and Food Services - 7.0%
Others - 55.0%
Average Income
Average Population
projected
for 2024 to 2026
Sales Price Growth (% Change)
Average Days of Supply
Sold Price
Asking Price