Purchase Price: $445,000

Purchase Date: 19/09/2013

Rent/week: $650 total (Side A: $350 / Side B: $300)

Rental Yield: 7.9%

Cashflow after tax: +$5,581 Aft YR1 Tax

Annual Market Growth Rate: 2.95%

Current Valuation: $554,000 based on recent comparable sales