$955K
-
Confidence
Medium
High
$1,100,000
Medium
$1,000,000
Low
$900,000
Confidence
Low
"Dardanup Country Living Only 15 Mins To Bunbury City Centre With Beautiful Outlook To The Ferguson Valley Block Will Give You Room For Sheds, Swimming Pool, Vege Patch Or Beautiful Gardens Country Builders Present Our Daintree Retreat Home With Great Indoor Outdoor Living Areas Taking In All The Views Together With Separate Living Areas For Family Visiting Or Guest Wing Inclusions Feature Elevation Kitchen 900mm Appliances Kitchen 20mm Vitrum Benchtops Quality Laminate Cupboards Premium Alder Vito Bertoni Mixers Ensuite Bathrooms Walk In Hobless Showers Ensuite Bathrooms 20mm Vitrum Benchtops Large Range Tile Selections Premium Alder Vito Bertoni Accessories Interior Design Consultation Design Inclusion Options Site Requirement Allowance Property ID QDJZVN Disclaimer Site works allowances have been included in the advertised price. Pictures are for illustration purposes only. The land in this package is not owned by The Rural Building Co and is available for purchase directly from the Developer, Agent or Seller. Land is subject to being available at the time of enquiry, as are any promotions offered by the Developer andor Builder. Pricing is subject to change pending survey and engineers report. Design amendments andor upgrades and pricing are subject to a Bushfire Attack Level Assessment. EOE. BC11421."
-
84.6%
$773K
4.4%
$115,000
-$20,547
3.5%
2.6%
-13.4%
6.0%
Did you know you need to engage a conveyancer when buying a property?
Request a free contract reviewAsking Price
$954,700
Estimated Purchase Price
$885,000
Stamp Duty
$36,693
Transfer Fee
$373
Conveyancing
$1,535
Deposit (10%)
$88,500
Reg. Mortgage
$203
LMI Premium
$25,235
Renovation Costs
-
Total Cash/Equity Required
$153,089
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$31,200
$44,407
Property Management
+8.2% PA
$2,558
$3,641
Rates
+3.0% PA
$1,721
$2,246
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
$23,216
$33,686
Interest Repayments
$52,569
$52,569
Net Cashflow Before Tax
-$29,353
-$18,883
Depreciation
-
-
Tax Offset
-$8,806
-$5,665
Net Cashflow After Tax
-$20,547
-$13,218
Assumptions
Year 1
Year 10
Property Value
6.8%
$1,068,000
$1,930,690
Loan Balance
I.O
$796,500
$796,500
$271,500
$1,134,190
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
Manufacturing - 15.0%
Retail Trade - 14.0%
Health Care and Social Assistance - 11.0%
Accommodation and Food Services - 10.0%
Others - 50.0%
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