suburb,state,median_price,weekly_rent_2bed,deposit_5pct,loan_amount,monthly_repayment,monthly_ongoing,monthly_cost_total,owner_weekly,gap_vs_rent_weekly,gap_vs_rent_pct,verdict,breakeven_rent,would_pay_at_20pct,lifetime_interest_vs_20pct,fhss_contribution_toward_deposit,scheme_cap_ok,fhog,fhog_new_home_only
Alice Springs,NT,380000,420,19000,361000,2211,650,2861.01,660.23,240.23,57.2,rent-cheaper,660.23,579.67,-125679,0,True,50000,True
Palmerston,NT,420000,430,21000,399000,2444,683,3127.08,721.63,291.63,67.8,rent-cheaper,721.63,632.59,-138908,0,True,50000,True
Belconnen,ACT,545000,520,27250,517750,3171,788,3958.56,913.51,393.51,75.7,rent-cheaper,913.51,797.97,-180250,0,True,0,True
Tuggeranong,ACT,460000,440,23000,437000,2676,717,3393.16,783.04,343.04,78.0,rent-cheaper,783.04,685.51,-152137,0,True,0,True
Logan,QLD,430000,380,21500,408500,2502,692,3193.6,736.99,356.99,93.9,rent-cheaper,736.99,645.82,-142215,0,True,30000,True
Liverpool,NSW,520000,450,26000,494000,3026,767,3792.26,875.14,425.14,94.5,rent-cheaper,875.14,764.89,-171981,0,True,10000,True
Caboolture,QLD,395000,350,19750,375250,2298,662,2960.79,683.26,333.26,95.2,rent-cheaper,683.26,599.52,-130640,0,True,30000,True
Elizabeth,SA,375000,330,18750,356250,2182,646,2827.75,652.56,322.56,97.7,rent-cheaper,652.56,573.06,-124025,0,True,15000,True
Newstead,QLD,620000,520,31000,589000,3607,850,4457.44,1028.64,508.64,97.8,rent-cheaper,1028.64,897.2,-205055,1000,True,30000,True
Newcastle,NSW,545000,460,27250,517750,3171,788,3958.56,913.51,453.51,98.6,rent-cheaper,913.51,797.97,-180250,0,True,10000,True
Brunswick,VIC,545000,460,27250,517750,3171,788,3958.56,913.51,453.51,98.6,rent-cheaper,913.51,797.97,-180250,0,True,10000,True
South Brisbane,QLD,610000,510,30500,579500,3549,842,4390.92,1013.29,503.29,98.7,rent-cheaper,1013.29,883.97,-201747,500,True,30000,True
Noarlunga,SA,445000,380,22250,422750,2589,704,3293.38,760.01,380.01,100.0,rent-cheaper,760.01,665.67,-147176,0,True,15000,True
Cannington,WA,420000,360,21000,399000,2444,683,3127.08,721.63,361.63,100.5,rent-cheaper,721.63,632.59,-138908,0,True,10000,True
Hobart,TAS,580000,480,29000,551000,3375,817,4191.37,967.24,487.24,101.5,rent-cheaper,967.24,844.27,-191825,0,True,20000,True
Legana,TAS,490000,410,24500,465500,2851,742,3592.71,829.09,419.09,102.2,rent-cheaper,829.09,725.2,-162059,0,True,20000,True
Adelaide,SA,570000,470,28500,541500,3317,808,4124.85,951.89,481.89,102.5,rent-cheaper,951.89,831.04,-188518,0,True,15000,True
Midland,WA,480000,400,24000,456000,2793,733,3526.19,813.74,413.74,103.4,rent-cheaper,813.74,711.97,-158752,0,True,10000,True
Perth,WA,640000,520,32000,608000,3724,867,4590.48,1059.34,539.34,103.7,rent-cheaper,1059.34,923.66,-211669,2000,True,10000,True
Gold Coast,QLD,700000,560,35000,665000,4073,917,4989.59,1151.44,591.44,105.6,rent-cheaper,1151.44,1003.04,-231513,5000,True,30000,True
Wolli Creek,NSW,720000,560,36000,684000,4189,933,5122.62,1182.14,622.14,111.1,rent-cheaper,1182.14,1029.5,-238128,6000,True,10000,True
Epping,NSW,625000,490,31250,593750,3637,854,4490.7,1036.32,546.32,111.5,rent-cheaper,1036.32,903.81,-206708,1250,True,10000,True
South Yarra,VIC,920000,700,46000,874000,5353,1100,6452.98,1489.15,789.15,112.7,rent-cheaper,1489.15,1294.1,-304275,16000,True,10000,True
Sunshine,VIC,560000,440,28000,532000,3258,800,4058.33,936.54,496.54,112.8,rent-cheaper,936.54,817.81,-185211,0,True,10000,True
Footscray,VIC,620000,480,31000,589000,3607,850,4457.44,1028.64,548.64,114.3,rent-cheaper,1028.64,897.2,-205055,1000,True,10000,True
Werribee,VIC,495000,390,24750,470250,2880,746,3625.97,836.76,446.76,114.6,rent-cheaper,836.76,731.82,-163713,0,True,10000,True
Hurstville,NSW,765000,570,38250,726750,4451,971,5421.95,1251.22,681.22,119.5,rent-cheaper,1251.22,1089.03,-253011,8250,True,10000,True
Parramatta,NSW,780000,580,39000,741000,4538,983,5521.73,1274.25,694.25,119.7,rent-cheaper,1274.25,1108.88,-257972,9000,True,10000,True
Zetland,NSW,890000,620,44500,845500,5178,1075,6253.43,1443.1,823.1,132.8,rent-cheaper,1443.1,1254.41,-294353,14500,True,10000,True