Property Engine

← All houses

85 Swann Road

QLD 4510Bellmere · City of Moreton Bayactive⚠ Flood overlay⚠ Bushfire overlay
Price
$869,000
listed “OFFERS OVER $869,000”
Estimate
$902,000
▼ 3.7% below est.
Est. yield
4.1%
$690/wk rent estimate
Beds / baths / cars
4 / 2 / 2
600 m² land · 285 m² building
Fit score
4.4
house × suburb desirability
Suburb score
6.2
future 4.8

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

Listing detail 85 Swann Road, Bellmere QLD 4510 · links open the source

Last sold $360,000 (2017-10-18) · asking is 141% higherRent estimate $690/wkSuburb 4-bed median $870kvs bed median 100%Suburb median $870,000Suburb 12m growth 14.8%Suburb yield 3.9%
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 $551/wk (3.3% regional yield)-$2,196/yr
Cash in
$74,234
Cash out
$76,430
Income tax
$770
$869,000 @ 80% LVR LRBA @ 7.38%, $46,660/yr concessional contributions. Listing estimate was $690/wk. · adjust in full simulator →