Property Engine

← All houses

2 Derwent Street

QLD 4505Burpengary · City of Moreton BayactiveFlood/fire clear
Price
$910,000
listed “OFFERS OVER $910,000!!”
Estimate
$909,000
▲ 0.1% above est.
Est. yield
3.8%
$665/wk rent estimate
Beds / baths / cars
4 / 2 / 2
603 m² land · 203 m² building
Fit score
7.3
house × suburb desirability
Suburb score
6.7
future 6.1

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

Listing detail 2 Derwent Street, Burpengary QLD 4505 · links open the source

Last sold $207,900 (2012-04-03) · asking is 338% higherRent estimate $665/wkSuburb 4-bed median $975kvs bed median 93%Suburb median $970,000Suburb 12m growth 18.6%Suburb yield 3.8%
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 $578/wk (3.3% regional yield)-$4,981/yr
Cash in
$75,535
Cash out
$80,516
Income tax
$333
$910,000 @ 80% LVR LRBA @ 7.38%, $46,660/yr concessional contributions. Listing estimate was $665/wk. · adjust in full simulator →