Williams rd
Tumbarumba
NSW
2653
Australia
Land
Lot 2
Select Investment Property:
Physical Attributes
|
|
|
Status:
Available
|
Compass:
South-West of Sydney
|
|
Aspect:
North
|
Title:
Free Hold
|
|
|
|
Total Area: 495740 sqm
|
| Elevation:
669.5m above sea level |
|
|
|
Special Needs:
No
|
|
On-Site Manager:
No
|
|
Inspection Times:
Appointment Only
|
|
|
|
Investment Property Overview
|
This is a land property within the The Valley project.
122.5 acres, High Country, Snowy Mountains, NSW Australia.
Suitable for Lifestyle, Recreation or Farming pursuits.
|
For Immediate Sale
122.5 acres, High Country, Snowy Mountains, NSW Australia.
Suitable for Lifestyle, Recreation or Farming pursuits.
Jewel of the Snowy Mountains
This property location is referred to as the ‘last bastion’ and Jewel of the Snowy Mountains. 1000+ meters- AMSL. Area has high rain fall, 2 x permanent water sources, (a fresh water spring) that is constantly been replenished and has never been dry, an additional creek, fed as runoff from the mountains, can catch a trout for breakfast! Historical Gold Mining lot has large water wheel relic that previously fed into the Magargle Creek, so why not go gold panning! Distant views west towards NSW Ski Fields. Located just 42kms Sth Est from the beautiful township of Tumbarumba. Sealed all weather road to property entrance. ‘Pristine Property’ with building entitlement, just 1.5hr from Albury
|
Growth Information for
2653
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 | - | - | - | - | - | - | | Interest | $26,428 | $26,428 | $26,428 | $26,428 | $26,428 | $26,428 | | Expenses | $800 | $829 | $859 | $922 | $1,100 | $943 | | Pre-Tax Cash Flow | -$27,228 | -$27,257 | -$27,287 | -$27,350 | -$27,528 | -$27,371 | | | | Building Depreciation | - | - | - | - | - | - | | Fittings Depreciation | - | - | - | - | - | - | | Interest | $26,428 | $26,428 | $26,428 | $26,428 | $26,428 | $26,428 | | Expenses | $800 | $829 | $859 | $922 | $1,100 | $943 | | Loan Costs | $405 | $405 | $405 | $405 | n.a. | n.a. | | Total Deductions | $27,633 | $27,662 | $27,691 | $27,754 | $27,528 | $27,573 | | Tax Loss | -$27,633 | -$27,662 | -$27,691 | -$27,754 | -$27,528 | -$27,573 | | (Rent - Deductions) | | | | Tax Credits | $9,054 | $9,278 | $9,509 | $9,997 | $10,598 | $9,986 | | NRAS Credits | - | - | - | - | - | - | | Total Credits | $9,054 | $9,278 | $9,509 | $9,997 | $10,598 | $9,986 | | | | Annual Cash | -$18,174 | -$17,979 | -$17,778 | -$17,353 | -$16,930 | -$17,385 | | Weekly Cash | -$349 | -$346 | -$342 | -$334 | -$326 | -$334 | | | | Cap. Growth & Equity | 1yr | 2yr | 3yr | 5yr | 10yr | |
|---|
| Property Value | $415,974 | $443,678 | $473,227 | $538,360 | $743,157 | - | | Loan Amount | $406,588 | $406,588 | $406,588 | $406,588 | $406,588 | - | | Equity | $9,386 | $37,090 | $66,639 | $131,772 | $336,569 | - | | | | Cash Invested | $18,174 | $36,153 | $53,931 | $88,853 | $173,854 | - |
Investment Information
|