Property research tool — not a regulated financial service. Numbers are point-in-time estimates; how we decide →
How we define each return: On price — gross yield = annual rent ÷ purchase price. On cost — net yield ÷ total project cost (price + refurb + fees). On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Net Monthly profit after tax. Rent + costs compound at their growth rates; mortgage principal amortises year-by-year for repayment loans.
| Year | Gross Rent | Op Costs | Mortgage | Equity Built | Tax | Net | Cumulative |
|---|---|---|---|---|---|---|---|
| Year 1 | $25,176 | $10,623 | $20,352 | $0 | $0 | -$5,800 | -$5,800 |
| Year 2 | $25,931 | $10,942 | $20,352 | $0 | $0 | -$5,363 | -$11,163 |
| Year 3 | $26,709 | $11,270 | $20,352 | $0 | $0 | -$4,913 | -$16,076 |
| Year 4 | $27,510 | $11,609 | $20,352 | $0 | $0 | -$4,450 | -$20,527 |
| Year 5 | $28,336 | $11,957 | $20,352 | $0 | $0 | -$3,973 | -$24,500 |
| Strategy | Return before costs on price | Monthly profit | Cash needed | 5y Return on your cash on cash | Risk | Feasibility |
|---|---|---|---|---|---|---|
| ⭐ Rent it out | 7.41% | -$483 | $170,383 | -14.4% | Low | Feasible |
| Refurb & refinance | 7.41% | -$483 | $180,883 | -13.5% | Med | Feasible |
| Short-stay let / Airbnb | — | — | — | — | — | Disabledno local short-let data |
| Buy, improve & sell | 0.00% | -$490 | $428,160 | -5% | Med | Feasible |
No transport data available for this property.
Green = verified data. Amber = market typical. Red = our estimate — verify before offering.
Flat 0.46% transfer tax
Well-cared-for one-owner condo offering comfort, convenience, and a rare extra - a coveted one-car garage with opener - in a fantastic commuting location. This inviting home features two spacious bedrooms and a nicely updated full bathroom on the second floor, along with an updated half bath on the main level. The efficient kitchen provides generous countertop and cabinet space and includes all appliances, opening to an exceptionally large living room with expansive windows t…
No price history available.
Net Monthly profit after tax. Rent + costs compound at their growth rates; mortgage principal amortises year-by-year for repayment loans.
| Year | Gross Rent | Op Costs | Mortgage | Equity Built | Tax | Net | Cumulative |
|---|---|---|---|---|---|---|---|
| Year 1 | $25,176 | $10,623 | $20,352 | $0 | $0 | -$5,800 | -$5,800 |
| Year 2 | $25,931 | $10,942 | $20,352 | $0 | $0 | -$5,363 | -$11,163 |
| Year 3 | $26,709 | $11,270 | $20,352 | $0 | $0 | -$4,913 | -$16,076 |
| Year 4 | $27,510 | $11,609 | $20,352 | $0 | $0 | -$4,450 | -$20,527 |
| Year 5 | $28,336 | $11,957 | $20,352 | $0 | $0 | -$3,973 | -$24,500 |
Green = verified data. Amber = market typical. Red = our estimate — verify before offering.
Well-cared-for one-owner condo offering comfort, convenience, and a rare extra - a coveted one-car garage with opener - in a fantastic commuting location. This inviting home features two spacious bedrooms and a nicely updated full bathroom on the second floor, along with an updated half bath on the main level. The efficient kitchen provides generous countertop and cabinet space and includes all appliances, opening to an exceptionally large living room with expansive windows t…