Purchase Price: $773,600

Purchase Date: 01/09/2016

Rent/week: $940 total (Side A: $470 / Side B: $470)

Rental Yield: 6.31%

Cashflow after tax: +$14,710 Aft YR1 Tax

Market Growth Rate: 8.77% in the last 12 months

Current Valuation: $980,000 bank valuation