Property Engine

← All houses

75 Willowleaf Circuit

QLD 4510Upper Caboolture · City of Moreton BayactiveFlood/fire clear
Price
$849,000
listed “$849,000+”
Estimate
$860,000
▼ 1.3% below est.
Est. yield
4.0%
$660/wk rent estimate
Beds / baths / cars
4 / 2 / 2
642 m² land · 242 m² building
Fit score
6.8
house × suburb desirability
Suburb score
5.4
future 4.8

Your take saved to data/house-flags.json · drives the rating & agent filters on the house lists

Listing detail 75 Willowleaf Circuit, Upper Caboolture QLD 4510 · links open the source

Last sold $362,000 (2020-12-08) · asking is 135% higherRent estimate $660/wkSuburb 4-bed median $936kvs bed median 91%Suburb median $954,000Suburb 12m growth 12.9%Suburb yield 4.1%
realestate.com.au listing ↗property.com.au profile ↗

SMSF cash flow Year 1 at your saved assumptions · full model in the simulator

SMSF Year 1 cash flow · rent $539/wk (3.3% regional yield)-$1,538/yr
Cash in
$73,599
Cash out
$75,137
Income tax
$860
$849,000 @ 80% LVR LRBA @ 7.38%, $46,660/yr concessional contributions. Listing estimate was $660/wk. · adjust in full simulator →