Bogan Gate
Bogan Gate
NSW
2876
Australia
Retail shop
Business
Select Investment Property:
Physical Attributes
|
|
|
Status:
Available
|
Compass:
South-West of Sydney
|
|
Aspect:
North
|
Title:
Free Hold
|
|
|
|
Total Area: 0 sqm
|
|
|
|
Special Needs:
No
|
|
On-Site Manager:
No
|
|
Inspection Times:
Please Call Georgia Hancock on (07) 5571 2463
|
|
|
|
Investment Property Overview
|
This is a retail shop investment property within the Business: Bogan Gate General Store project.
Two Freehold Shops plus old picture theatre or really Big Shed in small country town
20 minutes west of Parkes NSW A residence at back of smaller shop
Bogan Gate NOW HAS NO SHOPS for its 120 residents Theres a Pub and a school and a Railway
station and its on the main road between Parkes and Condobolin with trunk road off to Trundle Tullamore
and Tottenham just 100 metres away
Have a good look at this one its available on 50% Trade Thats $39,975 CASH and $39,975 trade
This is cheap !!!
|
Growth Information for
2876
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 | $6,098 | $6,098 | $6,098 | $6,098 | $6,098 | $6,098 | | Expenses | $600 | $617 | $635 | $673 | $776 | $685 | | Pre-Tax Cash Flow | -$6,698 | -$6,716 | -$6,734 | -$6,771 | -$6,875 | -$6,783 | | | | Building Depreciation | - | - | - | - | - | - | | Fittings Depreciation | - | - | - | - | - | - | | Interest | $6,098 | $6,098 | $6,098 | $6,098 | $6,098 | $6,098 | | Expenses | $600 | $617 | $635 | $673 | $776 | $685 | | Loan Costs | $167 | $167 | $167 | $167 | n.a. | n.a. | | Total Deductions | $6,865 | $6,882 | $6,900 | $6,938 | $6,875 | $6,866 | | Tax Loss | -$6,865 | -$6,882 | -$6,900 | -$6,938 | -$6,875 | -$6,866 | | (Rent - Deductions) | | | | Tax Credits | $2,562 | $2,719 | $2,726 | $2,740 | $2,715 | $2,697 | | NRAS Credits | - | - | - | - | - | - | | Total Credits | $2,562 | $2,719 | $2,726 | $2,740 | $2,715 | $2,697 | | | | Annual Cash | -$4,136 | -$3,997 | -$4,008 | -$4,031 | -$4,159 | -$4,086 | | Weekly Cash | -$80 | -$77 | -$77 | -$78 | -$80 | -$79 | | | | Cap. Growth & Equity | 1yr | 2yr | 3yr | 5yr | 10yr | |
|---|
| Property Value | $83,148 | $86,474 | $89,933 | $97,271 | $118,346 | - | | Loan Amount | $84,117 | $84,117 | $84,117 | $84,117 | $84,117 | - | | Equity | -$969 | $2,357 | $5,816 | $13,154 | $34,229 | - | | | | Cash Invested | $4,136 | $8,133 | $12,141 | $20,192 | $40,858 | - |
Investment Information
|