Current Value: $2,400,000
Capital Growth: $1,040,000
Rental Income (Front Dwelling): $173,000
Projected Annual Rent (New Builds): $91,000
Total Gains (Equity + Rental): $1,374,000
Overall ROI: ≈106%
PROJECT SNAPSHOT
Purchase Date: April 2020
Land Purchase Price: $350,000
Total Project Cost: $1,360,000 (including fees, DA approval & construction)
Lot Size: 1,012 m²
Project Type: Existing home with a granny flat and duplex at the rear
Current Value (2025): $735,000–$806,000
Capital Growth (to date): ≈$565,000+
Annual Growth Rate (Cessnock): 6.27%
PROJECT SNAPSHOT
Purchase Date: June 2019
Purchase Price: $170,000
Property Type: 4-bedroom dwelling
Current Value (2025): ≈$823,000 (range $780K–$866K)
Projected Value (2030): ≈$1,115,000
Capital Growth (5 years): ≈$475,000
Rental Income (5 years): ≈$312,000
Total Profit (Equity + Rental): ≈$787,000
PROJECT SNAPSHOT
Purchase Date: November 2022
Purchase Price: $640,000
Planned Development: Demolish and build dual occupancy