Districts
SuburbsBlogSearch
Sign inGet started
Districts
SuburbsBlogSearch
Sign inGet started

NSW › Wilton › Pembroke Pde

2 Pembroke Pde, Wilton NSW 2571

For saleHouse for Sale

$2,900,000–$3,100,000

For sale

Asking range

7

Bedrooms

3

Bathrooms

9

Car spaces

3,519 m²

Land

Districts ViewPrice evidencePlanningSite constraintsHistoryListing

Districts View

Given the $2,900,000–$3,100,000 ask, is this worth your time?

Why this ask?

  • FactListed for sale, asking $2,900,000–$3,100,000(Listing record · 6 Feb 2026)
  • CalculationLand 3,519 m² against a 660 m² dwelling — the land is most of what is being bought.(Districts calculation)
  • CalculationAsk is 148% above the Wilton median recorded sale ($1,170,000, n=105, last 12 months).(Districts calculation from recorded sales)
  • CalculationIf it leased at Wilton's advertised median rent ($992/wk), implied gross yield would be 1.78% — this is not a rent for this listing.(Districts scenario calculation)

What could make it worth more?

  • InterpretationA large lot with a small dwelling means the value case rests on the land and what the zone allows on it, not the house.

What could make it worth less?

No detected risks — but see the checklist: absence of evidence is not an all-clear.

What should you verify next?

  1. 1Official planning layers are still retrieving for this parcel — check back before relying on zoning or overlay absence.
  2. 2No hazard layer has been retrieved — confirm flood, bushfire and heritage exposure from council mapping before an offer.

Each line above is labelled. A fact is quoted from the named source, with its date. A calculation is worked out by Districts from those facts — you can check the arithmetic. An interpretation is Districts' opinion of what the evidence means, not a fact, a valuation, or advice. Anything we haven't retrieved yet is marked as missing rather than treated as a pass.

Price evidence

The ask against the evidence

Asking

$2,900,000–$3,100,000

Asking range · $824/m² of land

No recorded sale for this property.

Wilton at a glance

5,955

People

$1,170,000

Median sale

$992/wk

Median rent

4.41%

Suburb gross yield

Median sale from 105 recorded sales (last 12 months) — a Districts calculation.

See the full Wilton report →

Vs Wilton

+147.9%

Median sale

Suburb $1,170,000

-2.63 pp

Gross yield

Suburb 4.41%

Suburb median $1,170,000 from 105 recorded sales (last 12 months) — a Districts calculation, not a portal figure.

Total cost to purchase

Based on the low end of the asking range, not a contract price.

Purchase Price
$2,900,000
Stamp Duty (New South Wales)
$141,512
Transfer/Registration Fee
$167
Mortgage Registration (est., if financed)
$200
Legal & Conveyancing (est.)
$2,000
Building & Pest Inspection (est.)
$700
Rates & Water Adjustment at Settlement (est.)
$800
Total cash required
$3,045,379

$145,379 on top of the price (5.0% extra)

  • Stamp Duty (New South Wales)
  • Transfer/Registration Fee
  • Mortgage Registration
  • Legal & Conveyancing
  • Building & Pest Inspection
  • Rates & Water Adjustment

Estimates only, at standard investor rates — no first-home or owner-occupier concessions applied. Not included: lenders mortgage insurance (usually applies when borrowing more than 80% of the price), loan application and settlement fees from your lender, the foreign-purchaser duty surcharge, and building insurance — in Queensland the property is at your risk from the first business day after signing, not from settlement. Verify with your conveyancer.

Stamp duty and transfer fees: New South Wales schedules from 2026-07-01. Ongoing council rates and land tax are not included.

Rental yield

Based on the low end of the asking range, not a contract price.

Pre-filled with Wilton's advertised median rent — not a rent for this listing.

Net yield
0.28%
Annual cashflow (pre-tax)
$-142,716
Interest cover (DSCR)
0.05
Annual rent
$51,584
Operating expenses
$43,500
Loan amount
$2,320,000
Annual interest
$150,800
Gross yield
1.78%

Gross yield is weekly rent × 52 ÷ price. Net yield subtracts operating expenses. Cashflow then subtracts interest-only interest on price × LVR. Tax, vacancies, and principal repayments are not included.

Open the full yield calculator →

Planning

Planning and development

Planning data is being calculated

Development activity

Data unavailable

Source

  • Provider: unavailable
  • Dataset: unavailable
  • Retrieved: not yet retrieved
  • Version: planning-v1

Planning facts are copied from official government GIS where available. Where an official property PDF exists (VicPlan, PlanBuild), Districts stores and serves that original document. Neither is a planning certificate, survey, or advice.

Site

Terrain

Terrain has not been calculated for this property yet.

Slope is calculated on a projected metric grid from a public DEM clip of the official parcel. This is not a survey, engineering, or insurance assessment.

Flood, bushfire and heritage

i

Flood

Not retrieved

Flood exposure has not been retrieved from any source for this property yet. Unknown is not the same as clear.

Bushfire

Not retrieved

Bushfire exposure has not been retrieved from any source for this property yet. Unknown is not the same as clear.

Heritage

Not retrieved

Heritage listing has not been retrieved from any source for this property yet. Unknown is not the same as clear.

Records

Property history

  1. Listed$2,900,000–$3,100,000available6 Feb 2026

Events are recorded observations from public listings, kept with their source and date. Missing values are shown as unknown, never estimated.

Capital growth

NSW

Why this lot, not just this suburb

Why could this property outperform?

Planning layers have not been retrieved for this property yet. A suburb median or growth rate is not a reason this particular lot would outperform. Funded catalyst catchments are not loaded. A TOD badge is not this product.

What could kill that thesis?

Confidence: low

Official flood overlay has not been retrieved (pending). Missing layer is unknown, not “no.” NSW has a statewide DA API. Nearby (100–800 m) applications are not loaded for this property yet.

Rental

Income, competition, and yield

What will it realistically rent for?

Confidence: low

No advertised rent is recorded. Suburb median rent $992/week — not this address. An inferred likely-rent range is not shown until official bond series are loaded for this dwelling type and bedrooms.

What competition will it face?

Current comparable rental listings within 400 m of this lot are not loaded. NSW has a statewide DA API. Nearby (100–800 m) applications are not loaded for this property yet. Supply pressure needs comparable listings near this lot plus a nearby DA pipeline. Neither is loaded. Suburb vacancy or leased-tape days are not this property’s competition.

What does the yield actually look like?

Confidence: low

Gross yield if leased at the suburb aggregate is 1.8%. The yield that matters is the one on achieved rent, which has not been inferred for this address. Net yield (land tax, rates, insurance, vacancy) is not loaded. NSW net yield needs land tax and VG inputs that are not loaded. Gross yield from listings is not net yield.

Verdict

What this means for this property

Districts view

Not enough official evidence yet to underwrite this as an investment.

Detail

The same ten questions apply to every property. Missing flood, nearby DAs, achieved rents, or lot geometry is unknown — not “no.”

Read more

Do not treat a suburb median, an advertised yield, or a listing score as the case for this lot.

The evidence loaded so far isn't enough on its own to change a buy, offer, or walk-away decision for this property.

Evidence

What is known for this property

Districts asks the same ten questions of every property. If one shows as unknown, that data isn't published for this state or hasn't been loaded yet — the question stays visible so you can see exactly what's missing.

1 of 10 questions answered so far

  • Development optionality of this lot

    Unknown

    Planning layers have not been retrieved for this property yet.

  • Nearby development pipeline

    Unknown

    NSW has a statewide DA API. Nearby (100–800 m) applications are not loaded for this property yet.

  • Honest achievable rent

    Knownlow

    This is not “bond data says this address leases for $X.” The comparable figure is a suburb advertised/median rent, not this property. Official bond files (postcode or suburb × type × bedrooms) are not loaded yet.

  • Rental supply pressure

    Unknown

    Supply pressure needs comparable listings near this lot plus a nearby DA pipeline. Neither is loaded.

  • Why is this cheap?

    Unknown

    The constraint stack has not been retrieved for this lot, so Districts cannot explain a discount versus land size.

  • Lot-level flood

    Unknown

    Official flood overlay has not been retrieved (pending). Missing layer is unknown, not “no.”

  • Catalyst exposure

    Unknown

    Funded catalyst catchments are not loaded. A TOD badge is not this product.

  • This lot's DA history

    Unknown

    Development applications have not been queried for this parcel.

  • Statutory land value versus ask

    Unknown

    NSW Valuer General land values are not loaded for this property yet.

  • Net yield / holding costs

    Unknown

    NSW net yield needs land tax and VG inputs that are not loaded. Gross yield from listings is not net yield.

Area

Wilton in one glance

Wilton at a glance

5,955

People

$1,170,000

Median sale

$992/wk

Median rent

4.41%

Suburb gross yield

Median sale from 105 recorded sales (last 12 months) — a Districts calculation.

See the full Wilton report →

Keep researching

  • Why Wilton? Read the area thesis →
  • What else is on the market in Wilton →
  • Other records on Pembroke Pde →

Listing material

Listed by Reynolds Bryant

A Grand Estate Offering Space, Scale and Retreat-Style Living

Set within Bingara Gorge's tightly held Pembroke precinct, this grand estate unfolds across an expansive 3,519sqm parcel, delivering a sense of scale, privacy and retreat. From the moment you arrive, the home's presence is unmistakable — a residence designed not just to accommodate family life, but to elevate it through space, flexibility and a genuine feeling of escape.

Inside, multiple living zones allow the home to adapt effortlessly to both everyday living and large-scale entertaining. A games room, lounge and dedicated home theatre are complemented by an impressive enclosed alfresco, creating a seamless balance between relaxed retreat and social connection. At the heart of the home, generous open living areas flow naturally from the kitchen and dining spaces, offering room for families to gather while still allowing everyone their own place to unwind.

Outdoors, the estate truly comes into its own. Manicured grounds, extensive landscaping and thoughtful infrastructure create a setting that feels more like a private sanctuary than a suburban home. A fully self-contained granny flat adds flexibility for extended family or guests, while the sheer size of the land allows space for recreation, gardens and future possibilities — all just a short walk from shops, schools and leisure facilities within Bingara Gorge.

Read the full description

Key Features

- Substantial 3,519sqm estate positioned within Bingara Gorge's prestigious Pembroke precinct

- Grand main residence offering exceptional scale with multiple living zones throughout

- Games room, lounge and dedicated home theatre providing flexibility for families of all sizes

- Dedicated study with two built-in workstations, extensive storage and in-room WiFi router — ideal for working from home or study use

- Impressive enclosed alfresco designed for year-round entertaining, complete with outdoor kitchen, stone benchtops, gas BBQ, dual-burner hob and wood fire

- Well-appointed kitchen featuring 5-burner SMEG gas cooktop, dual SMEG pyrolytic ovens, Caesarstone benchtops and ducted fridge plumbing

- Large butler's pantry with additional dishwasher and gas hot water service dedicated to kitchen and alfresco

- Separate two-bedroom guest accommodation with full kitchen, air conditioning and skylights

- Extensive landscaped grounds with sandstone retaining walls and manicured lawns

- Fully irrigated gardens with dual watering systems supplied by rainwater tank and recycled water

- Basketball court, vegetable garden, chicken pen and established fruit trees

- Purpose-built, insulated dog kennel with automatic door, lighting, water and secure night yard

- Generator changeover system with inlet plug and optional 3kVA Honda generator

- Fibre optic internet to the home with ethernet hub and cabling infrastructure

- Thickened glass to all bedrooms for enhanced noise suppression

- Back-to-base alarm system and extensive exterior lighting including sensor flood lights

- Attic access with temperature-sensing roof extractors and additional storage

- Ample off-street parking plus garage with sensor lighting and eaves downlights

- Estate-maintained front verge and roadside hedging for low-maintenance presentation

Bingara Gorge is a prestigious estate located in the semi-rural town of Wilton. Widely known for its tightly held, family friendly community, it's enviable reputation is fast becoming a popular place to raise a family. The estate is centrally located within close proximity to all of your modern comforts while still being able to access the hustle and bustle of city life in no time at all. Local village shops are a short stroll away, as are the local school & parks. The community fees allow you access to pools, gym, tennis courts & a resident favourite - the golf course! The Hume Highway is easily accessible and to top it off, you are only a short drive away from the beautiful beaches of Wollongong.

Water Rates: $204 per quarter approx.

Council Rates: $746 per quarter approx.

Strata Rates: $655 per quarter approx.

Disclaimer:

Whilst every effort has been made to ensure the accuracy and thoroughness of the information provided to you in our marketing material, we cannot guarantee the accuracy of the information provided by our vendors, and as such, Reynolds Bryant makes no statement, representation or warranty, and assumes no legal liability in relation to the accuracy of the information provided. Interested parties should conduct their own due diligence in relation to each property they are considering purchasing. All photographs, maps and images are representative only, for marketing purposes.

Listing description written by Adam Bryant, Reynolds Bryant — reproduced as published, not verified by Districts.

Property features

  • Toilets: 4
Districts

Australian property research from recorded sales, listings, and official layers. Missing data is shown as unavailable, never filled in.

Research

  • Property search
  • Suburb profiles
  • Blog
  • Calculators
  • Follow suburbs
  • Sign in

Learn

  • How we use data
  • What's covered
  • Questions
  • Who it's for
  • Access

Company

  • About
  • Contact
  • support@districts.com.au

Legal

  • Privacy
  • Terms

© 2026 Districts

districts.com.au

Research purposes only. Not personal financial advice, a valuation, or a planning certificate. Always speak to a licensed financial adviser before you act.