Parkers Road
Cannonvale
QLD
4802
Australia
Land
Stage Two
Lot 65
Select Investment Property:
Physical Attributes
|
|
|
Block:
Stage Two
|
|
Status:
Available
|
Compass:
North of Brisbane
|
|
Aspect:
North-West
|
Title:
Strata
|
|
|
|
Total Area: 656 sqm
|
|
Views:
No
|
Furniture Package:
No
|
|
|
|
Special Needs:
No
|
|
On-Site Manager:
No
|
|
Inspection Times:
Appointment Only
|
|
|
|
Investment Property Overview
|
This is a land investment property within the Mountain Breeze Estate - Land project.
NO TAX benefits.
PLEASE NOTE: There are NO tax advantages on Land ONLY investments. The investment scenario only applies if a dwelling is built and rented.
|
Blessed with the cool sea breezes and rugged natural bushland views, this superb development is nestled only minutes from Airlie Beach, the heart of the Whitsunday's.
Warm long days and balmy nights makes the area an ideal place for a relaxed and easy lifestyle. The perfect place for your next home or investment property.
Mountain Breeze Whitsunday forms part of the Cannonvale community providing all major services to the area. Centro Whitsunday Shopping Centre is a large mall housing many specialty shops, banks, post office, major retail outlets plus sidewalk cafes.
|
Growth Information for
4802
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 | - | - | - | - | - | - | | Interest | $14,389 | $14,389 | $14,389 | $14,389 | $14,389 | $14,389 | | Expenses | $2,720 | $2,799 | $2,880 | $3,050 | $3,518 | $3,104 | | Pre-Tax Cash Flow | -$17,109 | -$17,188 | -$17,269 | -$17,438 | -$17,907 | -$17,493 | | | | Building Depreciation | - | - | - | - | - | - | | Fittings Depreciation | - | - | - | - | - | - | | Interest | $14,389 | $14,389 | $14,389 | $14,389 | $14,389 | $14,389 | | Expenses | $2,720 | $2,799 | $2,880 | $3,050 | $3,518 | $3,104 | | Loan Costs | $393 | $393 | $393 | $393 | n.a. | n.a. | | Total Deductions | $17,502 | $17,581 | $17,662 | $17,832 | $17,907 | $17,689 | | Tax Loss | -$17,502 | -$17,581 | -$17,662 | -$17,832 | -$17,907 | -$17,689 | | (Rent - Deductions) | | | | Tax Credits | $5,913 | $6,135 | $6,364 | $6,841 | $7,073 | $6,684 | | NRAS Credits | - | - | - | - | - | - | | Total Credits | $5,913 | $6,135 | $6,364 | $6,841 | $7,073 | $6,684 | | | | Annual Cash | -$11,196 | -$11,053 | -$10,905 | -$10,598 | -$10,834 | -$10,809 | | Weekly Cash | -$215 | -$213 | -$210 | -$204 | -$208 | -$208 | | | | Cap. Growth & Equity | 1yr | 2yr | 3yr | 5yr | 10yr | |
|---|
| Property Value | $220,436 | $231,943 | $244,050 | $270,194 | $348,471 | - | | Loan Amount | $198,469 | $198,469 | $198,469 | $198,469 | $198,469 | - | | Equity | $21,967 | $33,474 | $45,581 | $71,725 | $150,003 | - | | | | Cash Invested | $32,146 | $43,199 | $54,104 | $75,455 | $129,041 | - |
Investment Information
|