10 Harrison Street
Wangaratta
VIC
3677
Australia
Duplex
Lot 48
Select Investment Property:
Physical Attributes
|
|
|
Status:
Available
|
Compass:
North-East of Melbourne
|
|
Aspect:
North
|
Title:
Strata
|
|
Bedrooms:
2
|
Bathrooms:
2 (2 Ensuites)
|
|
|
|
Internal Area:
78
sqm
|
External Area:
36
sqm
|
|
Total Area: 114 sqm
|
|
Views:
Bush creekside vista
|
Furniture Package:
No
|
Parking:
2 Common Car Spaces
|
|
|
|
Special Needs:
For Mature & Seniors residential community Living
|
|
On-Site Manager:
Yes
|
|
Inspection Times:
Appointment Only
|
|
Rental Guarantee:
6% Gross for 12 months
|
|
|
|
Investment Property Overview
|
This duplex within the Homestead Life project contains 2 bedrooms, 2 en-suites, 2 bathrooms, courtyard, 2 Common Car Spacess. It also includes a dining room, a lounge room, laundry, built-in wardrobes. The kitchen is equipped with cooktop, oven, rangehood, microwave, fridge. Within the development comprise BBQ, games room.
|
Seniors living at its best
Centred by the historic Yarrunga Homestead “With elegant Victorian Period features, located on seven acres, the property has a unique, sought after "bush" setting vista within the heart of the Wangaratta Township.
|
Growth Information for
3677
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 | $28,454 | $29,280 | $30,129 | $31,901 | $36,803 | $32,470 | | Interest | $16,974 | $16,974 | $16,974 | $16,974 | $16,974 | $16,974 | | Expenses | $13,652 | $14,048 | $14,455 | $15,306 | $17,657 | $15,578 | | Pre-Tax Cash Flow | -$2,171 | -$1,742 | -$1,300 | -$378 | $2,172 | -$82 | | | | Building Depreciation | $4,267 | $4,267 | $4,267 | $4,267 | $4,267 | $4,267 | | Fittings Depreciation | $2,439 | $2,195 | $1,975 | $1,600 | $945 | $1,588 | | Interest | $16,974 | $16,974 | $16,974 | $16,974 | $16,974 | $16,974 | | Expenses | $13,652 | $14,048 | $14,455 | $15,306 | $17,657 | $15,578 | | Loan Costs | $464 | $464 | $464 | $464 | n.a. | n.a. | | Total Deductions | $37,795 | $37,947 | $38,135 | $38,610 | $39,843 | $38,639 | | Tax Loss | -$9,341 | -$8,667 | -$8,006 | -$6,709 | -$3,040 | -$6,169 | | (Rent - Deductions) | | | | Tax Credits | $3,342 | $3,327 | $3,162 | $2,650 | $1,201 | $2,393 | | NRAS Credits | - | - | - | - | - | - | | Total Credits | $3,342 | $3,327 | $3,162 | $2,650 | $1,201 | $2,393 | | | | Annual Cash | $1,171 | $1,586 | $1,862 | $2,272 | $3,373 | $2,311 | | Weekly Cash | $23 | $30 | $36 | $44 | $65 | $44 | | | | Cap. Growth & Equity | 1yr | 2yr | 3yr | 5yr | 10yr | |
|---|
| Property Value | $256,360 | $269,511 | $283,337 | $313,153 | $402,151 | - | | Loan Amount | $234,119 | $234,119 | $234,119 | $234,119 | $234,119 | - | | Equity | $22,240 | $35,392 | $49,218 | $79,034 | $168,032 | - | | | | Cash Invested | $23,214 | $21,628 | $19,766 | $15,434 | $1,280 | - |
Investment Information
|