Just reading this euro
I would love to hear the numbers from the northern beaches too if you don't have any Adelaide figures.
Cheers
The numbers are
22 Units in the development. 11 are NRAS approved.
Studio Apartments 395K. Valued at 395K by LMWHegney, MVS, Valuecorp
One Bedroom 525K Valued at 525K by CBRE, MVS and Opteon
Two Bedroom 1 bath 600K Valued at 600K by CBRE, HTW and Propell
Two bed 2 bath 630K Valued at 630K by CBRE, Opteon
All borrowers secured 90% lending + LMI, meaning their contributions were 10% plus stamp duty plus legals ( and I always recommend a 10K cash flow buffer to carry the first years holding costs through to tax time, unless the investor prefers using a monthly variation strategy)
So, in the case of the Studio, 10% deposit is $39,500. Stamp Duty ( after 5K NSW rebate) is $8,578.50. 2K for legals, building and pest, and 10K cash flow buffer = investor contribution of $60,078.50. All other funds provided by 90% plus LMI. At a Marginal tax rate of 37% the Studio returns $7200 CF+ in year 1. That's a return of 11.98% Tax Free on the 60K of equity that is deployed towards the purchase
In the case of the 1 bed, 10% deposit is $52,500. Stamp Duty ( after 5K NSW rebate) is $14,428.50. 2K for legals, building and pest, and 10K cash flow buffer = investor contribution of $79,928.50 All other funds provided by 90% plus LMI. At a Marginal tax rate of 37% the 1 bed returns $7K CF+ in year 1. That's a return of 8.75% Tax Free on the 80K of equity that is deployed towards the purchase
In the case of the 2 bed, 10% deposit is $60,000. Stamp Duty ( after 5K NSW rebate) is $17,803.50. 2K for legals, building and pest, and 10K cash flow buffer = investor contribution of $89,803.50 All other funds provided by 90% plus LMI. At a Marginal tax rate of 37% the 2 bed returns $7400 CF+ in year 1. That's a return of 8.22% Tax Free on the 90K of equity that is deployed towards the purchase
The non NRAS Units in the development are all 2 bed and start @ 655K, and range up to 745K. They are 8m2 -12m2 larger than the NRAS 2 bedders which sold for 600K, as they have a 2nd bathroom/ensuite , and the 745K units also offer 2nd parking space and a small courtyard. However, all the Units have 1 x parking
So here's a perfect example of NRAS stock that is in a very good location, values on the money with EVERY valuer that has been through them, and is actually cheaper than the non NRAS stock in the project.
There are 2 x 2 bedders left @ 630K, and 2 x Studio's left @ 395K