Development of 9-room next generation 9 room accommodation, strategic location near universities, hospitals, and transport, projected rental income of AUD $163,800 per annum, Gross Realisation Value of AUD $1,470,000, Total Development Cost of AUD $1,175,000 - debt level $ 730k LVR 55%