Property Engine

← All houses

32 Columbia Drive

QLD 4510Beachmere · City of Moreton Bayactive⚠ Flood overlay
Price
$960,000
listed “$960,000”
Estimate
$962,000
▼ 0.2% below est.
Est. yield
4.2%
$770/wk rent estimate
Beds / baths / cars
4 / 2 / 5
626 m² land · 340 m² building
Fit score
3.2
house × suburb desirability
Suburb score
4.8
future 3.9

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

Listing detail 32 Columbia Drive, Beachmere QLD 4510 · links open the source

Last sold $316,000 (2015-02-23) · asking is 204% higherRent estimate $770/wkSuburb 4-bed median $956kvs bed median 100%Suburb median $917,500Suburb 12m growth 18.8%Suburb yield 3.7%
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 $609/wk (3.3% regional yield)-$6,916/yr
Cash in
$77,122
Cash out
$84,037
Income tax
$59
$960,000 @ 80% LVR LRBA @ 7.38%, $46,660/yr concessional contributions. Listing estimate was $770/wk. · adjust in full simulator →