3 Wingrove Gardens
Burnie
TAS
7320
Australia
House
Lot 57
Select Investment Property:
Physical Attributes
|
|
|
Status:
Available
|
Compass:
North of Hobart
|
|
Aspect:
North
|
Title:
Strata
|
|
Bedrooms:
3
|
Bathrooms:
2 (1 Ensuite)
|
|
|
|
House Area:
153
sqm
|
Land Area:
615
sqm
|
|
|
|
Views:
No
|
Furniture Package:
No
|
Parking:
1 Car Port
|
|
|
|
Special Needs:
No
|
|
On-Site Manager:
No
|
|
Inspection Times:
Please call Michael Touma on (02) 9499 1100
|
|
|
|
Investment Property Overview
|
This house within the BBX - Wingrove Gardens project contains 3 bedrooms, 1 en-suite, 2 bathrooms, courtyard, 1 Car Port. It also includes a dining room, a lounge room, laundry, built-in wardrobes, a linen cupboard.
|
|
Fantastic location, walking distance to schools, this neat and cosy home is ready for the new owner's to move into and enjoy. Compromising of an open plan living space with lounge, kitchen and dining area with green and leafy surroundings.
|
Growth Information for
7320
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 | $16,224 | $16,694 | $17,179 | $18,189 | $20,984 | $18,514 | | Interest | $25,025 | $25,025 | $25,025 | $25,025 | $25,025 | $25,025 | | Expenses | $1,736 | $1,786 | $1,838 | $1,946 | $2,245 | $1,981 | | Pre-Tax Cash Flow | -$10,537 | -$10,117 | -$9,684 | -$8,782 | -$6,286 | -$8,492 | | | | Building Depreciation | - | - | - | - | - | - | | Fittings Depreciation | - | - | - | - | - | - | | Interest | $25,025 | $25,025 | $25,025 | $25,025 | $25,025 | $25,025 | | Expenses | $1,736 | $1,786 | $1,838 | $1,946 | $2,245 | $1,981 | | Loan Costs | $684 | $684 | $684 | $684 | n.a. | n.a. | | Total Deductions | $27,444 | $27,495 | $27,546 | $27,654 | $27,270 | $27,347 | | Tax Loss | -$11,220 | -$10,800 | -$10,368 | -$9,465 | -$6,286 | -$8,834 | | (Rent - Deductions) | | | | Tax Credits | $3,934 | $3,999 | $4,066 | $3,739 | $2,483 | $3,410 | | NRAS Credits | - | - | - | - | - | - | | Total Credits | $3,934 | $3,999 | $4,066 | $3,739 | $2,483 | $3,410 | | | | Annual Cash | -$6,602 | -$6,117 | -$5,618 | -$5,043 | -$3,803 | -$5,082 | | Weekly Cash | -$127 | -$118 | -$108 | -$97 | -$73 | -$98 | | | | Cap. Growth & Equity | 1yr | 2yr | 3yr | 5yr | 10yr | |
|---|
| Property Value | $351,668 | $375,898 | $401,797 | $459,073 | $640,570 | - | | Loan Amount | $345,173 | $345,173 | $345,173 | $345,173 | $345,173 | - | | Equity | $6,496 | $30,725 | $56,625 | $113,900 | $295,398 | - | | | | Cash Invested | $6,602 | $12,720 | $18,338 | $28,701 | $50,821 | - |
Investment Information
|