Value at purchase: $140,000
Equity Gain: $65,000
Rent: $145pw
Current Value: $200-220,000 (after $12,000 renovation)
Current Rent: $270pw
Therefore within 6 months yield is 13.2% of purchase price. Interest rate @ 5.2% fixed on $102,000 + Council rates $1000pa + Strata $1200pa + Management fees 5.5% + Tenant Insurance $300pa = Cash flow positive $97 per week or $5044pa.
This Unit is Located 20km from Sydney cbd, and had a full renovation down to the light switches, doors, hinges, everything was removed and replaced.
The big play card here is the equity Gain of $94,000 over 6 months allowing to redeploy funds into future purchases and repeat process once again.
When doing unneeded renovations I always look at what equity can be gained, along with the CoCR. I aim to make a 40% return pa if I am doing a reno to improve cashflow. Therefore Increased rent in this scenario is $125pw or $6500pa, $6500/$12000 = 54% pa return on investment .
Attached File(s)
-
1.bmp (801.65K)
Number of downloads: 69 -
2.bmp (801.65K)
Number of downloads: 28 -
3.bmp (801.65K)
Number of downloads: 22 -
4.bmp (801.65K)
Number of downloads: 12 -
5.bmp (801.65K)
Number of downloads: 16 -
6.bmp (801.65K)
Number of downloads: 14 -
7.bmp (801.65K)
Number of downloads: 15 -
8.bmp (801.65K)
Number of downloads: 11 -
9.bmp (801.65K)
Number of downloads: 9 -
10.bmp (792.8K)
Number of downloads: 9 -
12.bmp (801.65K)
Number of downloads: 10 -
13.bmp (801.65K)
Number of downloads: 9 -
14.bmp (801.65K)
Number of downloads: 13 -
15.bmp (801.65K)
Number of downloads: 12 -
16.bmp (792.8K)
Number of downloads: 17 -
17.bmp (801.65K)
Number of downloads: 15 -
18.bmp (801.65K)
Number of downloads: 18 -
untitled.bmp (801.65K)
Number of downloads: 18

Help
Add Reply


MultiQuote














