Nirvana Avenue
Burnie
TAS
7320
Australia
House
Lot 93
Wincester
Select Investment Property:
Physical Attributes
|
|
|
Block:
Lot 93
|
|
Status:
Available
|
Compass:
East of Hobart
|
|
Aspect:
North
|
Title:
Strata
|
|
Bedrooms:
2
|
Bathrooms:
1 (0 Ensuite)
|
|
|
|
|
|
Views:
No
|
Furniture Package:
No
|
|
|
|
Special Needs:
No
|
|
On-Site Manager:
No
|
|
Inspection Times:
Please call Cherie Duggan on 0409 808 982
|
|
|
|
Investment Property Overview
|
This is a house investment property within the BBX - Wingrove Gardens project. It also includes a lounge room, laundry.
This property is off the plan and may be bought using a cashless BBX portion of 30%:
Cash: $164,500.00 / BBX: $70,500.00
Total: $235,000.00
|
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 | - | - | - | - | - | - | | Interest | $17,867 | $17,867 | $17,867 | $17,867 | $17,867 | $17,867 | | Expenses | $600 | $617 | $635 | $673 | $776 | $685 | | Pre-Tax Cash Flow | -$18,467 | -$18,484 | -$18,502 | -$18,539 | -$18,643 | -$18,551 | | | | Building Depreciation | - | - | - | - | - | - | | Fittings Depreciation | - | - | - | - | - | - | | Interest | $17,867 | $17,867 | $17,867 | $17,867 | $17,867 | $17,867 | | Expenses | $600 | $617 | $635 | $673 | $776 | $685 | | Loan Costs | $488 | $488 | $488 | $488 | n.a. | n.a. | | Total Deductions | $18,955 | $18,972 | $18,990 | $19,027 | $18,643 | $18,795 | | Tax Loss | -$18,955 | -$18,972 | -$18,990 | -$19,027 | -$18,643 | -$18,795 | | (Rent - Deductions) | | | | Tax Credits | $6,371 | $6,573 | $6,782 | $7,217 | $7,364 | $7,064 | | NRAS Credits | - | - | - | - | - | - | | Total Credits | $6,371 | $6,573 | $6,782 | $7,217 | $7,364 | $7,064 | | | | Annual Cash | -$12,096 | -$11,911 | -$11,720 | -$11,322 | -$11,279 | -$11,488 | | Weekly Cash | -$233 | -$229 | -$225 | -$218 | -$217 | -$221 | | | | Cap. Growth & Equity | 1yr | 2yr | 3yr | 5yr | 10yr | |
|---|
| Property Value | $251,192 | $268,499 | $286,998 | $327,909 | $457,550 | - | | Loan Amount | $246,435 | $246,435 | $246,435 | $246,435 | $246,435 | - | | Equity | $4,757 | $22,064 | $40,563 | $81,474 | $211,115 | - | | | | Cash Invested | $12,096 | $24,006 | $35,726 | $58,572 | $114,877 | - |
Investment Information
|