4 bed • 3.5 bath • 1 guests
Purchase Price
Median of 25 selected comps
A$10k
A$65k
A$125k
A$190k
Sign up to see the data on 49 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
A$112,269
Operating Expenses
A$46,348
Operating Income
A$65,921
Mortgage & Taxes
A$80,948
Profit (Cash Flow)
-A$15,027
Down Payment
A$240,000
Renos & Furnishing
A$15,871
Closing Costs
A$36,000
Total
A$291,871
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-5.14%
Cap Rate
5.49%