Montmorency

• HOUSE
• 4 bedrooms
• 1 bathroom
• 2 car spaces
• Approx 902 Square metres

$1,330,000 Land
$1,100,000 Build
$2,900,000 Total Development Costs
$880,000 Equity required over 15 months
$3,400,000 Gross Realisation Value

Profit $477,729
Gross margin 16%
ROE 54%

The following documents will also be part of the sale

-stormwater civil engineering
-structural engineering
-Working drawings
-Energy reports
-landscaping

End products leased p/w average @
$600 $93,600

Rental Yield p/y on GRV 2.75%
Rental Yield p/y on NRV 2.75%
Rental Yield p/y on TDC 3.20%
Rental Yield p/y on Max Loan @ 70% 4.58%

Mortgage Calculator