Aztec Developments... Town House Investment Property

single income investment scenarios

please note: scenarios for couples are very similar

SCENARIO 1

Molly earns $50,000 per year from her current employer. She borrows the whole purchase price of $325,000 plus the outgoings of stamp duty, legal costs, loan costs etc, leaving her with a total loan of $337,942.

ANNUALISED COSTS		ANNUALISED INCOME
Loan-Interest only @ 5.74%	$19,398	Rent $256 x 52 weeks ($320 @ 80%)	$13,312

Rates	$2,200

Body Corporate	$1,350	Tax Cut (between the difference of income of $50 000 and $30,513)	$5,580

Rental Fees	$1,024

NRAS Fee	$1,000

		PLUS NRAS	$9,400
Total Expenses	$24,972	Total Income	$28,292

TOTAL SURPLUS PER YEAR ($28,292 less $24,972) = $3,320

SURPLUS PER WEEK $63.80

Molly earns $63.80 per week by purchasing an Aztec Terrace. In this scenario, Molly’s investment unit EARNS HER MONEY FROM DAY 1! Historically data illustrates that on average real estate doubles every 7 to 10 years creating a great capital gain on your investment, meaning in 7 to 10 years time, Molly's property could be worth $650,000 plus she has received at least $63.80 per week for 10 years.

PLEASE NOTE: You MUST make your own enquires regarding the contents of this page.

» USEFUL LINKS: Mortgage Calculators | Landlord Insurance | More...

DISCLAIMER: No warranties or representations whatsoever are made by Aztec Developments (Qld) Pty Ltd regarding the accuracy of the information on these pages.
Professional advice should always be sought before making investment decisions.