Landlord Central on LinkedIn
 
Income ($)
Your income matters because it tells us what your tax rate is and this affects your tax benefits.
 
Ownership
If you are investing with a partner, select ’Joint’ next to ownership and enter their income also.
 
Cash Deposit
By knowing how much cash you have to put down as a deposit, we can instantly calculate the amount you will need to borrow. This in turn will update the cash flow, internal rate of return, total return, etc for each and every property.
A blank value will use the minimum deposit for each property.
 
Loan Type
Choose from Interest Only, Principal & Interest (P&I) and Capitalised mortgage payments. If you chose Capitalised, enter the percentage of the interest that you would like to capitalise (i.e. add to the principal) and for how many years you would like to do so.
 
Locations
The location of every property in the system is shown in the ‘Locations’ selector.

Choose one or more locations to show only the properties in those regions.

 
Growth & Population
By selecting the minimum historical population and/or capital growth figures, you can further filter results to show only properties in areas that have shown growth equal to, or greater than , the growth rate you select.
 
Property Types
Select all of the property types you would like to display. By default, this filter is set to ’All Property Types’ so that every property can be displayed.
 
Price Range
Select the minimum and maximum prices if you only wish to search for properties within a certain price bracket.
 
Maximum Deposit
Although you may have specified a cash deposit on the Profile tab, this does not limit the results in any way. You may want to enter a maximum deposit filter to restrict results to those requiring no more than the deposit amount you specify.
 
5yr Predicted Capital Growth
Use this filter to restrict results to locations that have a predicted annual capital growth rate no less than the % you specify. This figure looks 5 years into the future. We source these predictions from only the most reputable providers of real estate research.
 
Total Return
Total Return is the sum of the gross yield + predicted annual capital growth.

Use this filter to restrict results to properties that have a total return equal to, or greater than, the percentage you select.

 
Net & Gross Yield
Gross yield is the rental income as a percentage of the purchase price of a property.

Net yield is the income after all expenses have been deducted, including finance costs.

 
Search Investments
This will search investment properties and match the best performing projects and properties to your profile.

The results will be ordered by your preferring sorting field.

 
Sort By
This will determine the order your investment property search results will appear in based on your profile.

Aris, Newstead, Brisbane, Qld

Search Investment Properties » Aris, Newstead, Brisbane, Qld » Best Performing
 
 

21 Masters Street Newstead QLD 4006 Australia

Investment Property in Newstead, Brisbane, Queensland
 
 
 
 
 
 
 
NRAS
This investment property is eligible for the National Rental Affordability Scheme (NRAS): Government backed 10 year rental incentive.

Apartment   U 210

Select Investment Property: 

Physical Attributes

Level: 2
Status: Available Compass: North of Brisbane
Aspect: East Title: Strata
Bedrooms: 1 Bathrooms: 1 (0 Ensuite)
 
Internal Area: 50 sqm External Area: 17 sqm
Total Area: 67 sqm
Elevation: 5.1m above sea level
Views: No Furniture Package: No
Start Date: 01/11/2010 Completion Date: 31/08/2011
 
Special Needs: No 
On-Site Manager: Yes
Inspection Times: Appointment Only
 
Investment Property Overview
This is an apartment property within the Aris, Newstead, Brisbane, Qld project. Other features include air conditioning and stainless steel appliances. The development has security parking, security building, BBQ and games room.

Aris Newstead offers today’s investor a ticket to ride the investment growth of Australia’s fastest growing city.

Located within Brisbane’s most talked about urban renewal precinct, Aris Newstead offers a rare opportunity to

invest in Brisbane’s best address.

Conveniently located within easy reach of the CBD, the Brisbane International Airport and Brisbane’s

best entertainment, dining and shopping spots, Aris Newstead is an opportunity not to be missed.

Investment Information

Costs
Price: $350,000 Stamp Duty: $10,075
 

Capital Growth

 
Capital Growth
Historical capital growth data provided updated at the end of Q1 each year.

Population Changes

 
Historical Population Change
Historical data provided by the Australian Bureu of Statistics (ABS) and updated at the end of Q1 each year.
9.21% p.a. (Historical) 7.84% p.a. (Historical)
-5.84% (2011) n.a. (2011)
5.72% p.a. (5 year predictive)
 
 
Investment Returns
Various units of measurement for investment property performance.

Investment Returns
 
Total Return
The sum of 'Predicated Capital Growth' and 'Gross Yield'.
 Total Return: 11.97%
Gross Yield: 6.25%
 
Gross Yield
Annual rental income as a percentage of purchase price BEFORE factoring expenses.
 
Weekly Cash Flow
The weekly cash flow the investment averages over 10 years.
 Weekly Cash Flow: $38
Net Yield: 4.02%
 
Net Yield
Annual rental income as a percentage of purchase price AFTER factoring non-finance expenses.
Market Rent: $340 per week.
 
 
Levies
Recurring expenses associated with owning the property which the landlord is generally required to pay. These are estimates provided by the lister of the property and are factored into all performance calculations.

Levies
Council: $1,800 p.a. Water: $500 p.a.
Strata Fee: $3,000 p.a.
 
Expenses
Management Fee$1697
Land Lord Insurance$350
Maintenance$450
Strata$3,000
Council$1,800
Water$500
Year 1 Expenses$7,797
10 Year Average$9,190
Expenses are indexed to CPI.
Expenses: $7,797
 
 
Investment Assumptions
These are the values that have been used or entered by you at the top of the page to perform the calculations.

Your Investment Assumptions
Total Income: $85,000
 
Loan Amount
Price:$350,000
+Stamp Duty:$10,075
+Conveyancing:$950
+Dep. Report:$575
+Closing Costs:$0
+Loan Costs:$1,808
-Cash Invested$0
Loan Amount$363,408
Loan Amount: $363,408
Rent Per Week: $340 Rental Vacancy Rate: 4.00%
Interest Rate: 6.75% Inflation Rate: 3.6%
Cash Deposit: $0 NRAS: Yes
 

National Rental Affordability Scheme (NRAS)
Credit: $9,524 Less Audit Managers Fee: $381
Rent Discount of 25% to $255 per week.
 
Discounted Rent
Market Rent$340
NRAS Discount25%
Discounted Rent$255

Area Information

Map & Streetview
Proximity to Services
search investments: Aris, Newstead, Brisbane, Qld proximity to services
Royal Brisbane & Royal Women's Hospital        1.84km
Royal Brisbane and Womens Hospital        1.99km
Royal Children's Hospital        2.21km
Queensland Eye Hospital        2.29km
New Farm Clinic        2.45km
St Vincent's Hospital Brisbane        2.49km
Eye-Tech Day Surgeries        2.53km
Brisbane Private Hospital        2.55km
St Andrew's War Memorial Hospital        2.66km
Crazy Fish Sushi Bar Newstead        0.2km
PJ's Cafe-Carvery        0.43km
Eves on the River        0.43km
Waterloo Hotel        0.46km
The London Club Bar & Restaurant        0.5km
Aqua Linea        0.52km
YOU ARE LESS THAN 2KM TO BRISBANE CBD SO YOU HAVE EVERY IMAGINABLE FACILITY WITHIN WALKING        

Investment Property Synopsis

Area Initiatives

The area is already one of the most sought after in Brisbane, and this trend is set to continue with completion of

the $1 billion

Newstead Riverpark and planned transport services just metres from Aris Newstead.

With it’s extensive shopping, dining and retail precinct surrounded by new parkland and community spaces, the

Newstead Riverpark

Renewal will elevate Newstead to new heights of desirability, convenience and popularity.

Services like the planned new CityGlider Bus Rapid Transit system will change the face of streetfronts from

Newstead to the CBD, offering a new feel to living and working in inner Brisbane.

Features

Aris Newstead has a six star energy efficency rating, which very few buildings in Queensland currently have, and features quality finishes throughout. Amenities include BBQ and recreational area on the ground floor and secure underground carparking for the occupants.

Close To
Bus
Motorway
Airport
Shopping Centre
Local Shops
Childcare
Schools
College
University
Restaurants/Cafes
City
Design + Construction

Designed by award-winning architects, Mode Design, Aris Newstead features 95 apartments over six levels and

comprises of a mix of highquality studio, one and two bedroom apartments.

These energy efficient homes feature generous living areas, contemporary finishes and airconditioning.

Some apartments boast views of the magnificent Brisbane city skyline.

Price List

View All Properties
#PriceTypeLevelAspectBedsBathsCar Int m2 Ex m2
U 203$359,000Apartment 2 West 1 1 0 52 13
U 204$359,000Apartment 2 West 1 1 0 52 13
U 206$484,000Apartment 2 West 2 2 1 78 12
U 207$369,000Apartment 2 North 1 1 1 51 9
U 209$484,000Apartment 2 North 2 2 1 72 10
U 210$350,000Apartment 2 East 1 1 0 50 17
U 211$354,000Apartment 2 East 1 1 0 52 17
U 215$484,000Apartment 2 East 2 2 1 72 12
U 309$489,000Apartment 2 North 2 2 1 72 10
U 310$355,000Apartment 3 East 1 1 0 50 17