HI All
Have checked it out and done the calcs.
FYI I allowed
rates as stated,
vacany rate at 4%,
PM fee at 8%
no land tax
insurance assume $500 p.a.
repairs allowance of $1000 p.a (for two)
loan for $92,500 being $90k plus some for legals and SD at 6.5% interest rate...