$1000K
$160,309
Confidence
Medium
High
$500,000
Medium
$480,000
Low
$450,000
Confidence
Medium
"This is stunning piece of land. 9.5 Acres and flat pasture. Parkland cleared with established trees in the heart of The Swan Valley. There is a renovated 3x1 house which has views out over the property and with a north facing alfresco area makes a private sanctuary to enjoy gorgeous Spring days. The house would lend itself to a modern extension which would totally capture the rural living life. 3 x 1 House 11m x 7m Shed Large Stable Block 3Phase Power Bore Irrigation Previously used for Horses, this land is the perfect blank canvas the opportunity is here to create your own design. Whether it be for Paddocks, large open spaces, shed, workshops or just to stop and listen to the birds. The land is level and one of the most beautiful properties in the region, and on one of the best streets in The Swan Valley. This is an opportunity that you must grab with both hands Call for details Dean Jen Meet the Baileys 0403360900"
-
68.2%
-
-
-$545,000
-$34,997
1.8%
1.1%
-19.6%
6.0%
Did you know you need to engage a conveyancer when buying a property?
Request a free contract reviewAsking Price
$1,000,000
Estimated Purchase Price
$1,025,000
Stamp Duty
$43,903
Transfer Fee
$413
Conveyancing
$1,535
Deposit (10%)
$102,500
Reg. Mortgage
$203
LMI Premium
$29,227
Renovation Costs
-
Total Cash/Equity Required
$178,331
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$18,200
$25,904
Property Management
+8.2% PA
$1,492
$2,124
Rates
+3.0% PA
$2,113
$2,757
Water
+3.0% PA
$1,455
$1,898
Insurance
+3.0% PA
$1,250
$1,631
Repairs & Maintenance
+3.0% PA
$1,000
$1,305
Net Operating Income
$10,890
$16,189
Interest Repayments
$60,885
$60,885
Net Cashflow Before Tax
-$49,995
-$44,696
Depreciation
-
-
Tax Offset
-$14,999
-$13,409
Net Cashflow After Tax
-$34,997
-$31,287
Assumptions
Year 1
Year 10
Property Value
6.8%
$512,640
$926,731
Loan Balance
I.O
$922,500
$922,500
-$409,860
$4,231
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
Retail Trade - 11.0%
Manufacturing - 10.0%
Construction - 10.0%
Health Care and Social Assistance - 9.0%
Others - 60.0%
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