Example listingresidential
Folio 35
Example listing. This is a sample property shown to illustrate how Folio works. It is not a real property for sale, and enquiries are disabled.
Example listingresidential · houseInvestor · agent-free
Charming weatherboard cottage, tenanted
24 Norfolk Street, Ponsonby, Auckland· more in Ponsonby
Deadline Sale
2Bedrooms
1Bathrooms
1Parking
210Land m²
Property details
- Property type
- House
- Floor area
- 95 m²
- Land area
- 210 m²
- Bedrooms
- 2
- Bathrooms
- 1
Analyze this deal
Folio Score
Edit the assumptions below. It recalculates live.
0—
0/40
Yield
0/30
Cashflow
0/30
Growth
Rental mode
Deposit funded by
Cash (default) charges interest on the loan only (price − deposit). Home equity assumes you borrowed the deposit too, so interest is on 100% of the price.
Repayments
Interest-only: repayments cover interest only; the loan balance stays put.
Weekly cashflow
−$461
to top up / wk
Gross yield
3.50%
Cash-on-cash
-9.3%
Equity at yr 10
$1,283,148
Break-even rent
$1,380/wk
Cashflow-positive
Not within horizon
Total interest
$621,600
over 10 yrs
10-year projection
Equity (shaded) vs property value (dashed) at 6% annual capital growth.
Yield and growth are indicative regional assumptions (placeholder pending CoreLogic), not a forecast or guarantee.
Estimates only, based on your assumptions, not financial advice.
Model this property against your portfolio.
Add to scenarioAbout this property
Charming weatherboard cottage, tenanted. A well-presented residential property in Ponsonby, Auckland. Contact for full details and viewing times.
Features
- Heat pump
- Double glazing
- Fully fenced
