$669K
$120,746
Confidence
High
High
$680,000
Medium
$665,000
Low
$650,000
Confidence
High
"Built in 2009, this home is on a generous sized 583m2 corner block. 4 bedroom 2 bathroom home, all bedrooms with built in robes and master bedroom with ensuite. Open plan living, separate lounge and activity area. Split system aircond in main bedroom, family and activity area. Two car garage and monster gable patio. Side access to rear with isolation fencing at from a previous aboveground pool. Extensive brickpaved parking area at the front. Handy Location Currently tenanted on a periodical at 600 per week. Vacant possession is available. Council rates approx. 2700 pa Water rates approx. 1,200 pa Offers can be placed via this link httpsprop.psV1stt2tiXe8U"
-
82.5%
$565K
6%
-$30,000
-$14,784
3.7%
2.9%
-12.4%
6.0%
Did you know you need to engage a conveyancer when buying a property?
Request a free contract reviewAsking Price
$669,000
Estimated Purchase Price
$695,000
Stamp Duty
$27,028
Transfer Fee
$333
Conveyancing
$1,535
Deposit (10%)
$69,500
Reg. Mortgage
$203
LMI Premium
$19,817
Renovation Costs
-
Total Cash/Equity Required
$118,966
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$26,000
$37,006
Property Management
+8.2% PA
$2,132
$3,035
Rates
+3.0% PA
-
-
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
$20,163
$29,137
Interest Repayments
$41,283
$41,283
Net Cashflow Before Tax
-$21,120
-$12,146
Depreciation
-
-
Tax Offset
-$6,336
-$3,644
Net Cashflow After Tax
-$14,784
-$8,502
Assumptions
Year 1
Year 10
Property Value
6.8%
$710,220
$1,283,909
Loan Balance
I.O
$625,500
$625,500
$84,720
$658,409
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
Construction - 16.0%
Education and Training - 13.0%
Agriculture, Forestry and Fishing - 10.0%
Public Administration and Safety - 7.0%
Others - 54.0%
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