Back to properties
Purchased
Commercial property leased by a global tenant
Leased by a global tenant for 3 years, this investment clears over $25,000pa in passive income after 100% of the outgoings and a 70% mortgage cost at the current interest rates! As busy professionals, our clients have purchased this second property and are looking to replace their income eventually. Their first property was a high-yielding industrial property in QLD, and the pair of properties now give them more than $50,000 in passive income.
Purchase Details
Asking Price
1150000
Purchase Price
1070000
Deposit (assuming
70
% debt)
321000
Stamp Duty
46805.7
Building Report*
700
Solicitor Cost*
6500
Valuation*
3000
Other Costs*
Other Fees* (Depreciation
report, bank fees)
report, bank fees)
1150000
Total Cash Required
378005.7
Purchase Price + Purchasing Cost
1127005.7
Net Annual Cash Flow Return
64400
Net Yield on Property
6.02
%
Net Yield Accounting for
Purchasing Costs
Purchasing Costs
5.71
%
Cash-OnCash Returns
Deposit Needed =
% + Costs
378005.7
Cost of Loan
(Assume
5.25
% pa on
70
% debt)
39236.25
Return of Equity
(Pure cash flow return)
6.63
%
Return of Equity with a
5% Capital Growth Rate:
20.79
%
Return of Equity with a
7% Capital Growth Rate:
26.45
%
Return of Equity
10% Capital Growth Rate:
34.94
%
*approximate number
Key Highlights
• Building Area: 560m2
• NLA: 560m2
• Global tenant
• Net income = $64,400pa
• Triple net lease with the tenant paying land tax, rental management and 100% of the outgoings
Get in touch
If you’re interested in joining the lucrative world of commercial property, contact us now.
Oops! Something went wrong while submitting the form.
More Properties
Discover more examples of our commercial properties transactions.
