Vantage Point Boulevard
Doreen
VIC
3754
Australia
House & Land
810 View Hill Court,
Select Investment Property:
Physical Attributes
|
|
|
Status:
Available
|
Compass:
North of Melbourne
|
|
Aspect:
North
|
Title:
Torrens
|
|
Bedrooms:
3
|
Bathrooms:
2 (1 Ensuite)
|
|
|
|
House Area:
170.13
sqm
|
Land Area:
376
sqm
|
|
|
| Elevation:
163.7m above sea level |
Parking:
2 Double Lock Up
|
|
Start Date:
01/04/2011
|
Completion Date:
01/07/2011
|
|
|
|
Special Needs:
No
|
|
On-Site Manager:
No
|
|
Inspection Times:
Appointment Only
|
|
|
|
Investment Property Overview
|
This is a house & land property within the Vantage Point project. Includes a dining room, a lounge room, laundry, built-in wardrobes, a water closet and a linen cupboard. The kitchen is equipped with cooktop, oven, rangehood and dishwasher. Other features include air conditioning. The development has security parking and security building.
|
With land for sale in this picturesque semi-rural development in the shire of Whittlesea, Doreen's new land estate Vantage Point is the perfect place to call home. The estate has taken advantage of its surrounding tranquil rural views, and incorporated the historic River Red Gum trees into the development's landscaping designs, offering several recreational reserves and a variety of favourable outlooks for particular blocks of land.
Plenty Gorge Park is located adjacent to Vantage Point and provides visitors with wide open spaces, picnic areas, wildlife habitats and walking tracks, never to be built upon. Visit for more information on things to see and do.
Although Vantage Point is a relaxing rural environment, there is also plenty to do and see, with several parks nearby with walking tracks, wetlands, and an abundance of native fauna and flora. A range of recreational and sporting facilities neighbour the estate and a variety of shopping plazas are within easy travelling distance.
• Enjoy the views from the landscaped Central Community Park which features a gazebo and playground equipment
• Several reserves strategically positioned for your benefit
• Conveniently located with easy access to schools, transport and shopping precincts
• Sustainability principles include the conservation and preservation of many River Red Gum trees
|
Growth Information for
3754
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 | $19,968 | $20,887 | $21,847 | $23,903 | $29,931 | $24,652 | | Interest | $26,022 | $26,022 | $26,022 | $26,022 | $26,022 | $26,022 | | Expenses | $2,797 | $2,897 | $3,002 | $3,222 | $3,845 | $3,296 | | Pre-Tax Cash Flow | -$8,851 | -$8,033 | -$7,177 | -$5,341 | $64 | -$4,667 | | | | Building Depreciation | $4,400 | $4,400 | $4,400 | $4,400 | $4,400 | $4,400 | | Fittings Depreciation | $6,600 | $3,600 | $2,600 | $1,600 | $600 | $2,200 | | Interest | $26,022 | $26,022 | $26,022 | $26,022 | $26,022 | $26,022 | | Expenses | $2,797 | $2,897 | $3,002 | $3,222 | $3,845 | $3,296 | | Loan Costs | $384 | $384 | $384 | $384 | n.a. | n.a. | | Total Deductions | $40,203 | $37,303 | $36,408 | $35,628 | $34,867 | $36,110 | | Tax Loss | -$20,235 | -$16,417 | -$14,560 | -$11,724 | -$4,936 | -$11,459 | | (Rent - Deductions) | | | | Tax Credits | $6,724 | $5,736 | $5,373 | $4,514 | $1,901 | $4,223 | | NRAS Credits | - | - | - | - | - | - | | Total Credits | $6,724 | $5,736 | $5,373 | $4,514 | $1,901 | $4,223 | | | | Annual Cash | -$2,127 | -$2,298 | -$1,804 | -$827 | $1,964 | -$444 | | Weekly Cash | -$41 | -$44 | -$35 | -$16 | $38 | -$9 | | | | Cap. Growth & Equity | 1yr | 2yr | 3yr | 5yr | 10yr | |
|---|
| Property Value | $443,412 | $472,944 | $504,442 | $573,871 | $792,176 | - | | Loan Amount | $385,516 | $385,516 | $385,516 | $385,516 | $385,516 | - | | Equity | $57,896 | $87,428 | $118,926 | $188,355 | $406,661 | - | | | | Cash Invested | $43,700 | $45,997 | $47,802 | $49,648 | $46,011 | - |
Investment Information
|