359 Illawarra road
Marrickville
NSW
2204
Australia
Apartment
D204
Select Investment Property:
Physical Attributes
|
|
|
Level:
2
|
|
Status:
Available
|
Compass:
South-West of Sydney
|
|
Aspect:
North-East
|
Title:
Strata
|
|
Bedrooms:
1
|
Bathrooms:
1 (0 Ensuite)
|
|
|
|
Internal Area:
45
sqm
|
External Area:
11
sqm
|
|
Total Area: 56 sqm
|
| Elevation:
16m above sea level |
Parking:
1
|
FIRB Pre-approved:
Yes
|
|
Start Date:
15/08/2011
|
Completion Date:
15/02/2013
|
|
|
|
Special Needs:
No
|
|
On-Site Manager:
No
|
|
Inspection Times:
Appointment Only
|
|
|
|
Investment Property Overview
|
This apartment within the Revolution Apartments project contains 1 bedroom, 1 bathroom, a terrace and 1 carspace. Includes a dining room, a lounge room, laundry, built-in wardrobes and a water closet. The kitchen is equipped with cooktop, oven, rangehood and dishwasher. Other features include stainless steel appliances and gas cooktop.
|
To view Floor plans by level, please click on 'Features' below.
|
Growth Information for
2204
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 | $17,971 | $18,798 | $19,663 | $21,513 | $26,938 | $22,186 | | Interest | $27,144 | $27,144 | $27,144 | $27,144 | $27,144 | $27,144 | | Expenses | $7,298 | $7,561 | $7,833 | $8,407 | $10,034 | $8,602 | | Pre-Tax Cash Flow | -$16,471 | -$15,907 | -$15,315 | -$14,039 | -$10,240 | -$13,559 | | | | Building Depreciation | $4,400 | $4,400 | $4,400 | $4,400 | $4,400 | $4,400 | | Fittings Depreciation | $6,600 | $3,600 | $2,600 | $2,600 | $1,600 | $2,600 | | Interest | $27,144 | $27,144 | $27,144 | $27,144 | $27,144 | $27,144 | | Expenses | $7,298 | $7,561 | $7,833 | $8,407 | $10,034 | $8,602 | | Loan Costs | $416 | $416 | $416 | $416 | n.a. | n.a. | | Total Deductions | $45,858 | $43,121 | $42,393 | $42,967 | $43,178 | $42,954 | | Tax Loss | -$27,887 | -$24,323 | -$22,730 | -$21,454 | -$16,240 | -$20,767 | | (Rent - Deductions) | | | | Tax Credits | $9,134 | $8,226 | $7,946 | $8,012 | $6,252 | $7,563 | | NRAS Credits | $9,482 | $9,918 | $10,374 | $11,351 | $14,213 | $11,706 | | Total Credits | $18,616 | $18,144 | $18,321 | $19,363 | $20,465 | $19,269 | | | | Annual Cash | $2,145 | $2,237 | $3,006 | $5,324 | $10,225 | $5,709 | | Weekly Cash | $41 | $43 | $58 | $102 | $197 | $110 | | | | Cap. Growth & Equity | 1yr | 2yr | 3yr | 5yr | 10yr | |
|---|
| Property Value | $486,312 | $514,129 | $543,537 | $607,496 | $802,286 | - | | Loan Amount | $417,603 | $417,603 | $417,603 | $417,603 | $417,603 | - | | Equity | $68,709 | $96,526 | $125,935 | $189,894 | $384,684 | - | | | | Cash Invested | $43,855 | $41,618 | $38,613 | $29,149 | -$11,094 | - |
Investment Information
|