Petersen Road
Edmonton
QLD
4869
Australia
House
Petersen Road
Lot 150
Select Investment Property:
Physical Attributes
|
|
|
Block:
Petersen Road
|
|
Status:
Available
|
Compass:
North of Brisbane
|
|
Aspect:
North-West
|
Title:
Free Hold
|
|
Bedrooms:
4 + Study
|
Bathrooms:
2 (1 Ensuite)
|
|
|
|
House Area:
212
sqm
|
Land Area:
600
sqm
|
|
|
|
Views:
No
|
Furniture Package:
No
|
Parking:
2 Garage
|
|
Completion Date:
01/10/2009
|
|
|
|
Special Needs:
No
|
|
On-Site Manager:
No
|
|
Inspection Times:
Appointment Only
|
|
Rental Guarantee:
NRAS Approved
|
|
|
|
Investment Property Overview
|
This house within the Stony Creek project contains 4 bedrooms plus study, 1 en-suite, 2 bathrooms, a terrace, courtyard, 2 Garages. It also includes a dining room, a lounge room, laundry, built-in wardrobes, a water closet, a linen cupboard. The kitchen is equipped with cooktop, oven, rangehood, dishwasher, microwave. Other features include air conditioning, stainless steel appliances, gas cooktop.
|
Stony Creek Estate is situated approximately 13 kilometres south of the Cairns CBD in the suburb of Edmonton at the intersection of Petersen Road and the Bruce Highway. Queensland, and particularly Cairns, has been experiencing record lows of unemployment and the economic stability of the region has seen growth above the national average.
|
Growth Information for
4869
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 | $15,974 | $16,438 | $16,914 | $17,910 | $20,662 | $18,229 | | Interest | $29,273 | $29,273 | $29,273 | $29,273 | $29,273 | $29,273 | | Expenses | $3,598 | $3,702 | $3,809 | $4,034 | $4,653 | $4,105 | | Pre-Tax Cash Flow | -$16,896 | -$16,537 | -$16,168 | -$15,397 | -$13,265 | -$15,150 | | | | Building Depreciation | $5,765 | $5,765 | $5,765 | $5,765 | $5,765 | $5,765 | | Fittings Depreciation | $2,989 | $2,690 | $2,421 | $1,961 | $1,158 | $1,947 | | Interest | $29,273 | $29,273 | $29,273 | $29,273 | $29,273 | $29,273 | | Expenses | $3,598 | $3,702 | $3,809 | $4,034 | $4,653 | $4,105 | | Loan Costs | $800 | $800 | $800 | $800 | n.a. | n.a. | | Total Deductions | $42,424 | $42,229 | $42,067 | $41,832 | $40,849 | $41,489 | | Tax Loss | -$26,449 | -$25,791 | -$25,153 | -$23,922 | -$20,187 | -$23,261 | | (Rent - Deductions) | | | | Tax Credits | $8,681 | $8,647 | $8,623 | $8,606 | $7,772 | $8,389 | | NRAS Credits | $8,317 | $8,559 | $8,807 | $9,325 | $10,758 | $9,491 | | Total Credits | $16,999 | $17,205 | $17,430 | $17,931 | $18,530 | $17,880 | | | | Annual Cash | $103 | $668 | $1,262 | $2,534 | $5,265 | $2,730 | | Weekly Cash | $2 | $13 | $24 | $49 | $101 | $53 | | | | Cap. Growth & Equity | 1yr | 2yr | 3yr | 5yr | 10yr | |
|---|
| Property Value | $427,427 | $427,854 | $428,282 | $429,139 | $431,289 | - | | Loan Amount | $403,763 | $403,763 | $403,763 | $403,763 | $403,763 | - | | Equity | $23,664 | $24,092 | $24,520 | $25,377 | $27,527 | - | | | | Cash Invested | $42,597 | $41,929 | $40,667 | $36,248 | $15,398 | - |
Investment Information
|