Success, WA
Cockburn (C)
4
2
2
601m2
house
First listed on 24/10/2023
Current Asking Price
Market Appraised Value
Market Appraised Rent
Cash Required
["Tom Carlin Team", "Terri-Lee Fortune", "Carlin Team"]
None
74.7%
$630K
5%
$0
-$3,797
5.7%
4.2%
-5.8%
6.2%
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
$0
Estimated Purchase Price
$415,000
Stamp Duty
$13,728
Transfer Fee
$293
Conveyancing
$1,535
Deposit (10%)
$41,500
Reg. Mortgage
$203
LMI Premium
$9,174
Renovation Costs
$0
Total Cash/Equity Required
$66,983
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$23,296
$33,157
Property Management
+8.2% PA
$1,910
$2,719
Rates
+3.0% PA
$2,000
$2,610
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
$15,681
$22,995
Interest Repayments
$24,651
$24,651
Net Cashflow Before Tax
-$8,970
-$1,656
Depreciation
$0
$0
Tax Offset
-$2,691
-$497
Net Cashflow After Tax
-$6,279
-$1,159
Assumptions
Year 1
Year 10
Property Value
6.8%
$469,920
$849,504
Loan Balance
I.O
$373,500
$373,500
$96,420
$476,004
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
Manufacturing - 15.0%
Construction - 14.0%
Retail Trade - 11.0%
Education and Training - 7.0%
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
This is an image of the front of a property with a neat lawn, clean driveway, and overall well-maintained appearance. The property is located in what looks to be a suburban area with similar houses in the vicinity.
The front of the property appears well-maintained with a clean driveway and neat landscaping. The house itself looks in good condition.
Landscaped gardens, Fencing, Driveway