Property Engine

← All houses

10 Broadhurst Drive

QLD 4702Gracemere · Rockhampton RegionactiveFlood/fire clear
Price
$695,000
listed “Offers Over $695,000”
Estimate
$728,000
▼ 4.5% below est.
Est. yield
4.4%
$590/wk rent estimate
Beds / baths / cars
4 / 2 / 2
801 m² land · 228 m² building
Fit score
9.2
house × suburb desirability
Suburb score
6.3
future 4.9

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

Listing detail 10 Broadhurst Drive, Gracemere QLD 4702 · links open the source

Last sold $300,000 (2010-03-13) · asking is 132% higherRent estimate $590/wkSuburb 4-bed median $689kvs bed median 101%Suburb median $668,750Suburb 12m growth 21.6%Suburb yield 4.3%
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 $601/wk (4.5% regional yield)+$9,749/yr
Cash in
$76,732
Cash out
$66,983
Income tax
$2,646
$695,000 @ 80% LVR LRBA @ 7.38%, $46,660/yr concessional contributions. Listing estimate was $590/wk. · adjust in full simulator →