Ballajura, WA
Swan (C)
3
1
1
house
First listed on 28/06/2024
Current Asking Price
Target Purchase Price:$565,000
Market Appraised Value
High Confidence
Market Appraised Rent
Cash Required
Courtney Reid
2%
80.1%
$530K
6.4%
$0
-$5,478
6.1%
4.5%
-5.7%
6.0%
Did you know you need to engage a conveyancer when buying a property?
Request a free contract reviewBelow are some similar properties in the area you may be interested in.
Asking Price
$610,000
Estimated Purchase Price
$590,000
Stamp Duty
$22,040
Transfer Fee
$313
Conveyancing
$1,535
Deposit (10%)
$59,000
Reg. Mortgage
$203
LMI Premium
$16,823
Renovation Costs
$0
Total Cash/Equity Required
$100,464
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$34,372
$48,922
Property Management
+8.2% PA
$2,819
$4,012
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
$25,735
$37,319
Interest Repayments
$35,046
$35,046
Net Cashflow Before Tax
-$9,311
$2,273
Depreciation
$0
$0
Tax Offset
-$2,793
$682
Net Cashflow After Tax
-$6,517
$1,591
Assumptions
Year 1
Year 10
Property Value
6.8%
$630,120
$1,139,107
Loan Balance
I.O
$531,000
$531,000
$99,120
$608,107
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.
2016 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
This image shows the front of the property, featuring a carport, paved driveway, some landscaped garden areas, and fencing. There is also a brick structure for storage or decorative purposes adjacent to the driveway.
The front of the property is in an average state of maintenance, with a paved driveway and a carport. There are landscaped garden areas, but some parts of the garden beds need attention.
Carport, Fencing, Paved driveway, Landscaped gardens
Garden bed maintenance, Repaint fence, Repair driveway cracks
Maintaining the garden beds and repainting the fence would provide better curb appeal, while repairing driveway cracks would provide a safer and more aesthetically pleasing entrance.