This is a real life example that happened over the weekend, 8th July 2007. This is not my purchase, but I have been given permission to post the transaction for people to have a look. Just a breif overview:
- The property was listing “From $285,000″
- It is a 2×1 villa in a small group of 10
- Owners are keen to sell it and agent is even more keen to sell because the property has been on market for more than 6 weeks (most probably end of listing period – ie no commission for agent. Plus previous person pull their offer out)
- Agent mentioned that the owners are happy to sell for 280-285, below listing price
- Property is within 2-10km radius from the CBD
- Property is unrenovated and requires a bit of work
- Plenty of comparable sales near by with lots of expensive cars on the street
- Freshly painted property in this area sell for $300,000 – $320,000
Offer was written and accepted a few hours later. So how does this all work??
Firstly, Finance has already been pre-approved with a lender for 97%, interest only, fixed rates for 5 years
The Trade
- Purchase Price: $280,000
- Lenders Mortgage Insurance (~2%): $5,600
- Stamp Duty: $9,700
- Loan Value (97%): $271,600 (2% for Lenders Mortgage Insurance)
- Cash Needed: 14,000 (5% deposit) + 9,700 (stamp duty) + 2,000 (closing cost)
- FREE MONEY RECEIVED: $2,000 (
Home Buyer Assistance Account) + $7,000 (
First Home Owner’s Grant) + $9,700 (
Stamp Duty Rebate)
- Real Cash Needed: $7,000 ($14,000+$9,700+$2,000-$2,000-$7,000-$9,700)
Sold! This is the easiest way to buy a property for less than $10,000
Some of you must be thinking, “how do I pay for the mortgage”…
- Loan Amount: $271,600
- Interest Payment (7.75%): $21,049 per year
- Rates: $1,200 per year
- Strata: $1,000 per year
- Cost Per Year: $23,249 ($447.10 per week)
What you need to do is find a friend to stay with you and charge them $100-$150 a week!
Lets say in one year time you decide to be smart and rent your place out for $200 a week
- Loan Amount: $271,600
- Interest Payment (7.75%): $21,049 per year
- Rates: $1,200 per year
- Strata: $1,000 per year
- Cost Per Year: $23,249 ($447.10 per week)
- Rent: $10,400 (200×52)
- Management Fee (9%): $936
- Depreciation: $2,000
Net Cashflow: 10,400 – $936 – $21,049 – $1,200 – $1,000 = -$13,785
Tax Break From ATO (assuming 30% tax bracket): ($13,785 + $2,000) x 30% = $4,735.5 (cash back)
Net Cashflow: -$13,785 + $4,735.5 = -$9,049.5 ($174 per week)
July 13th, 2007 
Yong-Long Lai 
Posted in 
