ABCDEGHIJKLMNOPQRSTUVWXYZ
1
2
3
4
5
6
7
8
9
AddressTestEstimated Expenses Weekly Monthly Annually
10
Purchase price if negotiated @ $ 1,000,000 Yield on purchaseCouncil fees $ 38.46 $ 166.67 $ 2,000.00
11
Loan Amount (6% Interest) $ 1,000,000 Low RentHigh RentPool Maintenance $ - $ -
12
Deposit (20%)5.20%5.20%Insurance $ 28.85 $ 125.00 $ 1,500.00
13
Estimated Stamp Duty Management Fees (7.7%) $ 77.00 $ 333.67 $ 4,004.00
14
Estimated LMIRepayments (6%) $ 1,346.15 $ 5,833.33 $ 70,000.00
15
Estimated LegalsLandlord Insurance $ - $ -
16
Estimated Renovation Cost
17
Total Capital Required $ - Estimated Totals $ 1,490.46 $ 6,458.67 $ 77,504.00
18
19
Income Comparables
20
Estimated Market Rent $600Lower Rent $ 1,000.00 $ 4,333.33 $ 52,000.00
21
Vac Poss/In Lease LeasedFor $650Higher Rent $ 1,000.00 $ 4,333.33 $ 52,000.00
22
Bedrooms4
23
Bathrooms3
Estimated Cashflow before tax considerations
24
Lock up Garage/Carport2Lower Rent-$490.46-$2,125.33-$25,504.00
25
Size of property390Higher Rent -$490.46-$2,125.33-$25,504.00
26
Age of property (approx years)11
27
Construction typeBrick
28
# units in block/
29
Work Needed No
30
Estimate Renovation Cost /
31
32
33
34
** All information enclosed has been collated from third parties and provided to you in good faith. No
35
representation is given or implied as to its accuracy or interpretation. All interested parties must rely on their own
36
research before making any investment decision** Repayments are calculated at rate of 6% on a 80% loan
37
Buyers Agency Australia nor its representatives take no responsibility for any subsequent action which may arise from the
38
use of this information. One should always consult professional advice prior ot making any investment decision.
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100