Meadowview Drive
Morayfield
QLD
4506
Australia
House & Land
Lot 8
Select Investment Property:
Physical Attributes
|
|
|
Status:
Available
|
Compass:
North of Brisbane
|
|
Aspect:
West
|
Title:
Free Hold
|
|
Bedrooms:
4
|
Bathrooms:
2 (1 Ensuite)
|
|
|
|
House Area:
0
sqm
|
Land Area:
600
sqm
|
|
|
|
Views:
No
|
Furniture Package:
No
|
Parking:
2 Garage
|
|
|
|
Special Needs:
No
|
|
On-Site Manager:
No
|
|
Inspection Times:
Appointment Only
|
|
Rental Guarantee:
NRAS Endorsed
|
|
|
|
Investment Property Overview
|
This house & land within the Meadowview Drive project contains 4 bedrooms, 1 en-suite, 2 bathrooms, 2 Garages. It also includes a lounge room, Garage laundry, built-in wardrobes, a water closet. The kitchen is equipped with cooktop, oven, rangehood, dishwasher.
Plus patio
|
Growth Information for
4506
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 | $14,789 | $15,218 | $15,659 | $16,580 | $19,128 | $16,876 | | Interest | $27,610 | $27,610 | $27,610 | $27,610 | $27,610 | $27,610 | | Expenses | $3,680 | $3,787 | $3,897 | $4,126 | $4,760 | $4,200 | | Pre-Tax Cash Flow | -$16,502 | -$16,179 | -$15,848 | -$15,156 | -$13,242 | -$14,934 | | | | Building Depreciation | $4,381 | $4,381 | $4,381 | $4,381 | $4,381 | $4,381 | | Fittings Depreciation | $3,260 | $2,934 | $2,641 | $2,139 | $1,263 | $2,123 | | Interest | $27,610 | $27,610 | $27,610 | $27,610 | $27,610 | $27,610 | | Expenses | $3,680 | $3,787 | $3,897 | $4,126 | $4,760 | $4,200 | | Loan Costs | $754 | $754 | $754 | $754 | n.a. | n.a. | | Total Deductions | $39,685 | $39,466 | $39,282 | $39,010 | $38,014 | $38,691 | | Tax Loss | -$24,896 | -$24,248 | -$23,623 | -$22,429 | -$18,886 | -$21,815 | | (Rent - Deductions) | | | | Tax Credits | $8,192 | $8,161 | $8,141 | $8,136 | $7,271 | $7,903 | | NRAS Credits | $8,455 | $8,700 | $8,952 | $9,479 | $10,935 | $9,648 | | Total Credits | $16,647 | $16,860 | $17,093 | $17,615 | $18,206 | $17,550 | | | | Annual Cash | $145 | $681 | $1,246 | $2,459 | $4,964 | $2,616 | | Weekly Cash | $3 | $13 | $24 | $47 | $95 | $50 | | | | Cap. Growth & Equity | 1yr | 2yr | 3yr | 5yr | 10yr | |
|---|
| Property Value | $450,940 | $499,010 | $552,204 | $676,209 | $1,122,107 | - | | Loan Amount | $380,828 | $380,828 | $380,828 | $380,828 | $380,828 | - | | Equity | $70,111 | $118,182 | $171,376 | $295,381 | $741,279 | - | | | | Cash Invested | $40,605 | $39,924 | $38,678 | $34,381 | $14,587 | - |
Investment Information
|