Purchase Price: $503,500

Purchase Date: 19/02/2014

Rent/week: $530

Rental Yield: 5.5%

Annual Market Growth Rate: 5.6% avg.

Current Valuation: $740,000 based comparable sales Apr, 2017

Cash on Cash Return: 18 months based on increase in land price from next available estate stage release