The table below shows how you can expect a rental income of more than $1,200 per week on an NDIS property investment of around $264,000. That’s a net return of almost 24% p.a. — after all fees, costs, and taxes.
Please note the numbers you see below have been calculated with very conservative assumptions about capital growth and yield. There are no hidden costs, and the prices below are inclusive of all the fees.
If you are ready to learn if you have the ability to invest in this investment opportunity that clearly provides huge advantages, click below to book a call and see if you qualify.
SUMMARY
Assumptions
Projected Results Over
10 yrs
Property Value
$875,000
Property Value
$1.425m
$725,283
Equity
$263,714
Initial Investment
Gross Rental Yield
16.89%
After-tax return /yr
32.31%
$882,819
Net present value
13.93%
Net Rental Yield
Cap. Growth Rate
5.00%
IF SOLD
$178,854
$178,854
Selling costs & CGT
3.00%
Inflation Rate
Interest Rate
3.50%
Equity
$546,429
30.97%
After-tax return /yr
$140,000
Investor's Hypothetical taxable income
COMPUTER PROJECTIONS
Investment Analysis
2021
1 yr
10 yrs
Property Value
$918,750
$1.425m
Investment
$263,714
Gross rent/year
$192,812
$147,774
Yearly profit from rental income
$77,174
$62,842
Weekly Income
$1,484
$1,209
Return on Investment
24%
How The Numbers Stack Up
Invest In Property & Pay Off Your 30 Year Mortgage In Just 7 Years!
✓ Guaranteed Rental Returns With Low Vacancy Rate
✓ Get $5,000 Cashback Plus We Cover Broker Costs
✓ Reduce Your Tax & Pay Off Your Mortgage Faster
✓ Complete End-To-End Service - Finance, Inspections & Tax Preparation
✓ Transparent, Easy To Understand Fees
✓ Properties In Prime Locations Positioned For Capital Growth
Invest In Property &
Pay Off Your 30 Year Mortgage In Just 7 Years!
Unlock High Returns
and Hassle-Free Investing with
Co-Living Properties
Co-living housing is transforming Australia’s property market by helping solve the housing crisis with affordable, shared living spaces that tenants love.
These properties include multiple private master bedrooms with ensuites, with tenants sharing communal spaces.
This innovative concept also creates exciting opportunities for investors like you. It’s not just about affordable rent and vibrant communities—it’s about maximizing your investment potential.
Guaranteed Rental Returns With Low Vacancy Rate
Secure Tenancy & High Cash Returns
We build in areas with proven tenant demand. Yields range from 8% to 10%, significantly outperforming traditional investments. This cash flow-positive investment ensures consistent income.
Systems Tailored To Your Home & Budget
Our team of local solar experts are here to help design the panel, inverter and installation that best suits YOUR home, needs and budget.
“Trust and transparency the whole way through. They had all of the answers to my questions and have such a transparent process compared to others I previously worked with in the industry, couldn't recommend highly enough!”
Cesca Marrello.
“I have been studying the NDIS investment market for over 6 months now and dealt with various companies - none of which gave me confidence. I came across Apollo investments and from day one have received honest and informed advice. The feedback and timely responses to all my requirements have shown how professional the team at Apollo are - we are on the way to my first NDIS property investment and hope to do more!”
George D.
“Transparent and no commission structure. The growth we have seen in less than 12 months has been phenomenal and the cashflow we can expect off the property far exceeds expectations. Looking forward to working together on more. Highly recommend.”
Jaunita Johnston.
1. Register Your Interest
Simply complete the form on this page to register your interest.
Copyright © 2025 Harmony Property Wealth. Privacy Policy.
At Harmony, we’re revolutionising co-living investments. By partnering with builders at wholesale rates, we help you unlock:
- $5,000 cashback directly in your pocket.
- Fully covered depreciation schedules, conveyancing costs, and independent building inspections—everything you need to maximize financial returns.
- Affordable housing solutions with unmatched rental yields.
Whether you’re looking to boost cash flow or grow your portfolio, our co-living properties are designed to maximize your success.
Don’t miss out on this exciting opportunity to invest in affordable housing with high returns. Contact us now to learn more and secure your co-living property.
See The Results From Some Of Our Co-Living Properties
Invest In Property &
Pay Off Your 30 Year Mortgage In Just 7 Years!
Why Do More Investors Choose Us?
$5000 Cashback
By working at wholesale rates with builders, we save on marketing costs and pass those savings on to you. Investors receive a $5,000 commission rebate upon property handover.
Systems Tailored To Your Home & Budget
Our team of local solar experts are here to help design the panel, inverter and installation that best suits YOUR home, needs and budget.
Unique End-to-End Service
Our hand-picked co-living investment team will do all the work for you. We cover depreciation schedules, conveyancing costs, and independent building inspections—everything you need to maximize financial returns.
Systems Tailored To Your Home & Budget
Our team of local solar experts are here to help design the panel, inverter and installation that best suits YOUR home, needs and budget.
Specialist Finance & Taxation Team
Our expert team focus only on the co-living property industry. We work closely with vetted builders and property managers to ensure premium property delivery without inflated costs.
Systems Tailored To Your Home & Budget
Our team of local solar experts are here to help design the panel, inverter and installation that best suits YOUR home, needs and budget.
Transparent Fees, No Kickbacks
We're completely transparent and up-front about our processes and fees. Plus, enjoy free access to top-tier specialists with $2,200 in brokerage fees covered, granting access to off-market products and exclusive financing structures.
Systems Tailored To Your Home & Budget
Our team of local solar experts are here to help design the panel, inverter and installation that best suits YOUR home, needs and budget.
Proven Record Of Success & Satisfaction
The industry is rife with low-demand properties, high vacancy rates and poor returns. Our proven record of delivering success is shown by our happy clients and 5-star reviews.
Systems Tailored To Your Home & Budget
Our team of local solar experts are here to help design the panel, inverter and installation that best suits YOUR home, needs and budget.
What Other Investors Say About Harmony Co-Living...
What Happens Next?
What Happens Next?
2. We’ll Assess Your Eligibility
Our specialists will contact you to confirm your eligibility, assess your goals and to provide a full rundown of our process.
3. You Receive Your Investment Plan
You’ll receive a full co-living investment concept and building plan, including target area, architectural insights and tenancy schedule demand.
4. We’ll Do The Heavy Lifting
We then source the land and organise the build of your property.
5. You Reap The Benefits Of Your Investment
After we source and secure your tenant, rental income starts rolling in. Plus, we continue to help manage your co-living investments, grow your portfolio and build your wealth.
✓ Guaranteed Rental Returns With Low Vacancy Rate
✓ Get $5,000 Cashback Plus We Cover Broker Costs
✓ Reduce Your Tax & Pay Off Your Mortgage Faster
✓ Complete End-To-End Service - Finance, Inspections & Tax Preparation
✓ Transparent, Easy To Understand Fees
✓ Properties In Prime Locations Positioned For Capital Growth
Invest In Property & Pay Off Your 30 Year Mortgage In Just 7 Years!
Unlock High Returns and Hassle-Free Investing with Co-Living Properties
3 + 3
Land
$280,000.00
Build
$400,500.00
Appraised Rental Income
$58.702.50
Package
$680,500.00
Gross Rent
$58,702.50
Net Yield
8.63%
Property Management at 8%
$4,696.20
Rates
$1,800.00
Insurance
$1,500.00
Net Rent
$50,706.30
Interest Payments
$35,386.00
Final Return
$15,320.30
Weekly Final Return
$293.60
5 + 5
Build
$465,000.00
Land
$315,000.00
Package
$780,000.00
Rates
$2,200.00
Appraised Rental Income
$78,270.00
Gross Rent
$78,270.00
Net Rent
$68,308.40
Net Yield
10.03%
Property Management at 8%
$6,261.60
Insurance
$1,500.00
Final Return
$24,066.80
$44,241.60
Interest Payments
Weekly Final Return
$461.27
9 + 9
Build
$816,000.00
Land
$364,500.00
Package
$1,180,500.00
Rates
$3,500.00
Appraised Rental Income
$168,437.04
Gross Rent
$168,437.04
Net Rent
$149,462.10
Net Yield
14.27%
Property Management at 8%
$13,474.96
Insurance
$2,000.00
Final Return
$69,188.10
$80,274.00
Interest Payments
Weekly Final Return
$1,325.95
✓ Guaranteed Rental Returns With Low Vacancy Rate
✓ Get $5,000 Cashback Plus We Cover Broker Costs
✓ Reduce Your Tax & Pay Off Your Mortgage Faster
✓ Complete End-To-End Service - Finance, Inspections & Tax Preparation
✓ Transparent, Easy To Understand Fees
✓ Properties In Prime Locations Positioned For Capital Growth