29 Chestnut Way
Baldivis
WA
6171
Australia
Villa
Lot 9
Select Investment Property:
Physical Attributes
|
|
|
Status:
Available
|
Compass:
South-West of Perth
|
|
Aspect:
South
|
Title:
Strata
|
|
Bedrooms:
3
|
Bathrooms:
2 (1 Ensuite)
|
|
|
|
House Area:
156
sqm
|
Land Area:
256
sqm
|
|
|
| Elevation:
16.3m above sea level |
Parking:
2 Double Lock-Up Garage
|
|
Start Date:
01/08/2011
|
Completion Date:
30/06/2012
|
|
|
|
Special Needs:
No
|
|
On-Site Manager:
No
|
|
Inspection Times:
Appointment Only
|
|
|
|
Investment Property Overview
|
This villa within the The Rivergums / Impressions Release 1 project contains 3 bedrooms, 1 en-suite, 2 bathrooms, courtyard and 2 Double Lock-Up Garages. Includes a dining room, a lounge room, laundry, built-in wardrobes, a water closet and a linen cupboard. The kitchen is equipped with cooktop, oven and rangehood. Other features include air conditioning, stainless steel appliances and gas cooktop. The development has security parking.
Beautifully designed homes including landscaping and reticulation; contemporary fixtures and fittings; alfresco are ideal for entertaining; European design stainless steel appliances.
|
About "The Rivergums"
The Rivergums has been master-planned for those seeking a more natural way of life.
You'll find The Rivergums nestled along the Kwinana Freeway in Baldivis, a semi-rural suburb with convenient connections to both the Perth CBD and pristine, sheltered beaches.
Essential amenities are within easy reach, with a major shopping centre and schools just a few minutes away, and Perth City only 40 minutes up the Kwinana Freeway.
|
Growth Information for
6171
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 | $11,981 | $12,532 | $13,108 | $14,342 | $17,959 | $14,791 | | Interest | $19,659 | $19,659 | $19,659 | $19,659 | $19,659 | $19,659 | | Expenses | $4,898 | $5,074 | $5,257 | $5,642 | $6,733 | $5,772 | | Pre-Tax Cash Flow | -$12,576 | -$12,201 | -$11,807 | -$10,959 | -$8,434 | -$10,640 | | | | Building Depreciation | $2,800 | $2,800 | $2,800 | $2,800 | $2,800 | $2,800 | | Fittings Depreciation | $4,200 | $3,200 | $2,200 | $1,200 | $200 | $1,800 | | Interest | $19,659 | $19,659 | $19,659 | $19,659 | $19,659 | $19,659 | | Expenses | $4,898 | $5,074 | $5,257 | $5,642 | $6,733 | $5,772 | | Loan Costs | $301 | $301 | $301 | $301 | n.a. | n.a. | | Total Deductions | $31,857 | $31,034 | $30,216 | $29,602 | $29,392 | $30,182 | | Tax Loss | -$19,877 | -$18,502 | -$17,108 | -$15,260 | -$11,434 | -$15,391 | | (Rent - Deductions) | | | | Tax Credits | $6,611 | $6,392 | $6,175 | $5,875 | $4,402 | $5,692 | | NRAS Credits | $9,432 | $9,866 | $10,320 | $11,291 | $14,138 | $11,644 | | Total Credits | $16,043 | $16,258 | $16,495 | $17,166 | $18,540 | $17,336 | | | | Annual Cash | $3,467 | $4,057 | $4,688 | $6,207 | $10,106 | $6,696 | | Weekly Cash | $67 | $78 | $90 | $119 | $194 | $129 | | | | Cap. Growth & Equity | 1yr | 2yr | 3yr | 5yr | 10yr | |
|---|
| Property Value | $340,356 | $359,824 | $380,406 | $425,169 | $561,498 | - | | Loan Amount | $302,445 | $302,445 | $302,445 | $302,445 | $302,445 | - | | Equity | $37,911 | $57,379 | $77,961 | $122,724 | $259,052 | - | | | | Cash Invested | $28,727 | $24,669 | $19,982 | $8,099 | -$34,765 | - |
Investment Information
|