NZ
NZ Property
for Singapore Investors
HomeListingsAuckland79 Edmonton Road
79 Edmonton Road
Auckland
WolfbrookAvailable

79 Edmonton Road

79 Edmonton Road, Henderson, Auckland

Move-in ready 1-bedroom apartment in Henderson. Completed and immediately available for rental with strong yield. Located in a growing west Auckland suburb with good rental demand.

AucklandHenderson1-bedMove-in ReadyHigh Yield (5%+)

Mortgage & Yield Calculator

Customize Your Analysis

$162,900
10%50%
10 years30 years
Mortgage Rate: 6.5% p.a. (current NZ average)
Monthly Payment
$2,566
Loan: $380,100
Monthly Cashflow
-$1,590
After all costs & tax
Gross Yield
5.20%
Before expenses
Net Yield
2.16%
After expenses & tax

Annual Breakdown

Gross Rental Income+$28,320
Property Management (9%)−$2,549
Maintenance & Repairs (1.5%)−$8,145
Insurance−$1,350
Net Rental Income$16,276
Income Tax (28%)−$4,557
Net Income After Tax$11,719
Annual Mortgage Payments−$30,798
Equity Built (Principal)+$6,091
Annual Cashflow-$19,079
Note: This is a simplified estimate. Actual returns depend on vacancy rates, maintenance costs, and tax situation. Consult a tax advisor for your specific circumstances.

Want a detailed investment analysis for this property?

Chat with Alicia

Investment Breakdown

$543,000
Entry Price (SGD)
$719,000
Entry Price (NZD)
5.2%
Gross Yield
$2,360
Monthly Rent (SGD)

Simple Cashflow Example (SGD)

Purchase PriceSGD $543,000
Annual Rental IncomeSGD $28,320
Gross Yield5.2%
Net Yield (est. after costs)4.3%
Monthly Rental IncomeSGD $2,360

* Estimates only. Actual returns may vary. Does not include mortgage, management fees, or taxes.

Why This Property

Target Tenant Profile

Young professionals, students, families

Demand Drivers

  • Henderson — growing west Auckland suburb
  • Move-in ready
  • Strong rental market
  • Good value

Nearby Infrastructure

Henderson Shopping Centre — 0.5kmSchools nearbyTransport linksLocal amenities

Unit Types Available

1-bed apartment
1 units currently available

About Wolfbrook

Wolfbrook was founded by two long-time property investors who build thoughtfully designed developments in high-growth areas. With over $100M under management through Wolfbrook Capital, they offer a 2-year rental guarantee on investment properties.

$100M+ Under Management2-Year Rental Guarantee6% Rental Return

No spam. Alicia will contact you within 24 hours.

WhatsApp Alicia

You May Also Like

4 Whitehaven Road
New Launch
4.8% yield
Auckland
Wolfbrook

4 Whitehaven Road

Glendowie, Auckland
From
SGD 747,000
≈ NZD 989,000
View Details
AucklandGlendowieNew Release
5 Karaka Park Place
4.7% yield
Auckland
Wolfbrook

5 Karaka Park Place

Glendowie, Auckland
From
SGD 754,000
≈ NZD 999,000
View Details
AucklandGlendowie5-bed
52 Tramway Road
5.2% yield
Auckland
Wolfbrook

52 Tramway Road

Beach Haven, Auckland
From
SGD 550,000
≈ NZD 729,000
View Details
AucklandBeach Haven7-bed