1 bed apartment


Estimated cash outlay:

Purchase Price            AUD$440,000

First deposit                $44,000

2nd deposit                $88,000

Plus est. Costs*             $30,800

Total Outlay                    $162,800


Estimated Cash-flow:


Rental Income         $22,880 pa

 Loan repayments**           ($21,650) (19,022***)
 
Surplus                               $1,230   $3,858

Est. Outgoings                      ($151 per week)
*Includes Government duties and taxes on purchase**Based on 25 years AUD P and I loan at 5.02%  ***Foreign currency loans also available at 3.75% ($19,022 pa) 

2 bedroom apartments go here.

How much can I make? go here

Ask your consultant for a more detailed cash flow and tax benefits.