The information provided is for general informational purposes only. While we strive for accuracy, we make no guarantees about the completeness or reliability of the content. Any reliance you place on this information is at your own risk, and we are not liable for any losses or damages arising from its use.
Additionally, our site may contain links to external websites, which we do not control. The inclusion of these links does not imply endorsement of their content. By using Picki, you accept this disclaimer and acknowledge that the information may not be suitable for all users.
© 2024 Picki. All rights reserved.
$2M
$386,102
Unlock Appraised Value
Create a free account to access the tools and information you need to make the best property investment decisions.
Try Picki for FREEConfidence
High
High
$2,200,000
Medium
$2,000,000
Low
$1,800,000
Confidence
Medium
Discover the perfect balance of rural charm and modern comfort on a sprawling 20.2 hectares (50 acres) in the City of Swan. This 2022 Ross Squire built home offers a luxurious master suite, a classic kitchen with double ovens, and multiple living spaces with stunning views. Enjoy outdoor living in an alfresco area with ziplock blinds, all while benefiting from sustainable features like a 5kW solar system and a 150,000L rainwater tank. Ideal for family living, featuring generous paddocks, two machinery sheds, and reticulated water systems sourced from a bore with a windmill.
Trusted by over 13k property buyers and counting...
Try Picki for FREE0%
88.4%
$1.03M
4.3%
Unlock Property Investment Scores
Create a free account to access the tools and information you need to make the best property investment decisions.
Try Picki for FREE-$85,000
-$65,706
1.9%
Asking Price
$2,000,000
Estimated Purchase Price
$2,085,000
Stamp Duty
$98,493
Transfer Fee
$593
Conveyancing
$1,535
Deposit (10%)
$208,500
Reg. Mortgage
$203
LMI Premium
$65,240
Renovation Costs
-
Total Cash/Equity Required
$375,114
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
$39,000
$55,509
Property Management
+8.2% PA
$3,198
$4,552
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
$29,984
$43,366
Interest Repayments
$123,849
$123,849
Net Cashflow Before Tax
-$93,865
-$80,483
Depreciation
-
-
Tax Offset
-$28,160
-$24,145
Net Cashflow After Tax
-$65,706
-$56,338
Unlock the power of Picki
Create a free account to access the tools and information you need to make the best property investment decisions.
Try Picki for FREEAssumptions
Year 1
Year 10
Property Value
6.8%
$2,136,000
$3,861,380
Loan Balance
I.O
$1,876,500
$1,876,500
$259,500
$1,984,880
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
Create a free account to access the tools and information you need to make the best property investment decisions.
Trusted by over 13,000 property buyers and counting...
Try Picki for FREEAverage Population
projected
for 2024 to 2026
Create a free account to access the tools and information you need to make the best property investment decisions.
Trusted by over 13,000 property buyers and counting...
Try Picki for FREEMonthly % Change in Median House Prices (Prev. Quarter)
Average Rental Yield
Average Vacancy Rate
Average Days of Supply
No data available
Average Population
Sold Price
Asking Price
