2 bed apartment


Estimated cash outlay:

Purchase Price              $511,000

First deposit                    $51,100

2nd deposit                $102,200

Plus est. Costs*                 $35,700

Total Outlay                    $153,300


Estimated Cash-flow:


Rental Income   26,061 p.a

70% loan-repayments**   ($25,143)  ($22,069***)

        Surplus                      $918         $3,992

Est. Outgoings                         ($166 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% ($22,069 pa) 
-------------------------------------------------------------
      
1 bedroom apartments go here.

How much can I make, go here.

For indication only, ask your consultant for more detailed cash flow and tax benefits.