Rees Rd
Melton
VIC
3337
Australia
House & Land
24
Select Investment Property:
Physical Attributes
|
|
|
Status:
Available
|
Compass:
East of Melbourne
|
|
Aspect:
North
|
Title:
Strata
|
|
Bedrooms:
4
|
Bathrooms:
2 (1 Ensuite)
|
|
|
|
House Area:
190.05
sqm
|
Land Area:
427
sqm
|
|
|
| Elevation:
120.5m above sea level |
Parking:
2 Double Lock Up
|
|
Start Date:
30/11/2011
|
Completion Date:
29/01/2012
|
|
|
|
Special Needs:
No
|
|
On-Site Manager:
No
|
|
Inspection Times:
Appointment Only
|
|
|
|
Investment Property Overview
|
This is a house & land property within the Toolern Waters Drive project. Includes a dining room, a lounge room and laundry.
|
Growth Information for
3337
Who Pays in the First Year
Average per year over 10 Years
Cash Flow Table
| Cash Flow | 1yr | 2yr | 3yr | 5yr | 10yr | Average |
|---|
| Gross Rent | $16,224 | $16,970 | $17,751 | $19,422 | $24,319 | $20,029 | | Interest | $25,269 | $25,269 | $25,269 | $25,269 | $25,269 | $25,269 | | Expenses | $2,422 | $2,510 | $2,600 | $2,791 | $3,330 | $2,855 | | Pre-Tax Cash Flow | -$11,468 | -$10,808 | -$10,118 | -$8,638 | -$4,281 | -$8,095 | | | | Building Depreciation | $3,600 | $3,600 | $3,600 | $3,600 | $3,600 | $3,600 | | Fittings Depreciation | $5,400 | $3,400 | $3,400 | $2,400 | $1,400 | $2,500 | | Interest | $25,269 | $25,269 | $25,269 | $25,269 | $25,269 | $25,269 | | Expenses | $2,422 | $2,510 | $2,600 | $2,791 | $3,330 | $2,855 | | Loan Costs | $372 | $372 | $372 | $372 | n.a. | n.a. | | Total Deductions | $37,064 | $35,151 | $35,242 | $34,432 | $33,599 | $34,410 | | Tax Loss | -$20,840 | -$18,181 | -$17,491 | -$15,011 | -$9,281 | -$14,381 | | (Rent - Deductions) | | | | Tax Credits | $6,915 | $6,291 | $6,296 | $5,779 | $3,573 | $5,302 | | NRAS Credits | - | - | - | - | - | - | | Total Credits | $6,915 | $6,291 | $6,296 | $5,779 | $3,573 | $5,302 | | | | Annual Cash | -$4,553 | -$4,517 | -$3,822 | -$2,859 | -$708 | -$2,792 | | Weekly Cash | -$88 | -$87 | -$74 | -$55 | -$14 | -$54 | | | | Cap. Growth & Equity | 1yr | 2yr | 3yr | 5yr | 10yr | |
|---|
| Property Value | $390,696 | $416,716 | $444,469 | $505,644 | $697,996 | - | | Loan Amount | $374,357 | $374,357 | $374,357 | $374,357 | $374,357 | - | | Equity | $16,338 | $42,358 | $70,112 | $131,286 | $323,638 | - | | | | Cash Invested | $4,553 | $9,070 | $12,893 | $19,164 | $27,924 | - |
Investment Information
|