Banrock Drive
Ellenbrook
WA
6069
Australia
House & Land
7029
Select Investment Property:
Physical Attributes
|
|
|
Status:
Available
|
Compass:
East of Perth
|
|
Aspect:
North
|
Title:
Torrens
|
|
Bedrooms:
4
|
Bathrooms:
2 (1 Ensuite)
|
|
|
|
House Area:
169.43
sqm
|
Land Area:
403
sqm
|
|
|
|
Views:
No
|
Furniture Package:
No
|
Parking:
2 Double Lock Up
|
|
|
|
Special Needs:
No
|
|
On-Site Manager:
No
|
|
Inspection Times:
Appointment Only
|
|
Rental Guarantee:
$340-$360 per week
|
|
|
|
Investment Property Overview
|
This is a house & land investment property within the Malvern Springs project. It also includes a dining room, a lounge room, laundry. Within the development comprise security parking.
|
Ellenbrook has been expertly planned as a town of self supporting villages. Each offer its own individual style, yet sits harmoniously alongside the others in a way that is uniquely ‘Ellenbrook’. However, this is not the end of the story as plans and designs are constantly refined to provide the best environment for purchasers.
The Town Centre is growing by the minute, with a mixture of shopping, education, sport and urban living within our stylish precincts.
Malvern Springs, Ellenbrook’s newest village, has been designed for the future – for the future of everyone and everything that calls this village home. With a focus on recreation, clean air, enriched natural parklands and of course, the latest innovations in home and garden design
|
Growth Information for
6069
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 | $17,971 | $18,492 | $19,029 | $20,148 | $23,244 | $20,507 | | Interest | $27,499 | $27,499 | $27,499 | $27,499 | $27,499 | $27,499 | | Expenses | $1,858 | $1,912 | $1,967 | $2,083 | $2,403 | $2,120 | | Pre-Tax Cash Flow | -$11,386 | -$10,919 | -$10,438 | -$9,434 | -$6,658 | -$9,112 | | | | Building Depreciation | - | - | - | - | - | - | | Fittings Depreciation | - | - | - | - | - | - | | Interest | $27,499 | $27,499 | $27,499 | $27,499 | $27,499 | $27,499 | | Expenses | $1,858 | $1,912 | $1,967 | $2,083 | $2,403 | $2,120 | | Loan Costs | $751 | $751 | $751 | $751 | n.a. | n.a. | | Total Deductions | $30,108 | $30,162 | $30,218 | $30,333 | $29,902 | $29,995 | | Tax Loss | -$12,137 | -$11,670 | -$11,189 | -$10,185 | -$6,658 | -$9,488 | | (Rent - Deductions) | | | | Tax Credits | $4,173 | $4,199 | $4,225 | $3,921 | $2,563 | $3,565 | | NRAS Credits | - | - | - | - | - | - | | Total Credits | $4,173 | $4,199 | $4,225 | $3,921 | $2,563 | $3,565 | | | | Annual Cash | -$7,213 | -$6,720 | -$6,213 | -$5,513 | -$4,095 | -$5,547 | | Weekly Cash | -$139 | -$129 | -$119 | -$106 | -$79 | -$107 | | | | Cap. Growth & Equity | 1yr | 2yr | 3yr | 5yr | 10yr | |
|---|
| Property Value | $424,919 | $435,074 | $445,472 | $467,020 | $525,561 | - | | Loan Amount | $379,300 | $379,300 | $379,300 | $379,300 | $379,300 | - | | Equity | $45,618 | $55,774 | $66,172 | $87,720 | $146,261 | - | | | | Cash Invested | $48,713 | $55,433 | $61,646 | $72,985 | $96,971 | - |
Investment Information
|