Back to properties
Purchased
Prime corner position!
This was our clients’ first commercial purchase after purchasing PPOR, a purpose-built café/restaurant that was the perfect addition to their growing portfolio. We liked the hot spot location, long-standing tenant and prime corner position. They already have plans in place to add a second asset by the end of the year through Rethink Investing’s buyer’s agency.
Purchase Details
Asking Price
1120000
Purchase Price
1050000
Deposit (assuming
70
% debt)
315000
Stamp Duty
42752
Building Report*
500
Solicitor Cost*
5500
Valuation*
2500
Other Fees* (Depreciation
report, bank fees)
report, bank fees)
Total Cash Required
366252
Purchase Price + Purchasing Cost
1101252
Net Annual Cash Flow Return
64680
Net Yield on Property
6.16
%
Net Yield Accounting for
Purchasing Costs
Purchasing Costs
5.87
%
Cash-OnCash Returns
Deposit Needed =
% + Costs
366252
Cost of Loan
(Assume
3
% pa on
70
% debt)
22050
Return of Equity
(Pure cash flow return)
11.64
%
Return of Equity with a
5% Capital Growth Rate:
25.97
%
Return of Equity with a
7% Capital Growth Rate:
31.71
%
Return of Equity
10% Capital Growth Rate:
40.31
%
*approximate number
Key Highlights
• Building Area: 177m2
• NLA: 177m2
• 2 car spaces
• 5+5 year lease
• Currently returning $64,680pa net
More Properties
Discover more examples of our commercial properties transactions.
Start Creating Wealth Through Property Today
Insert your details to book a complimentary consultation with one of our expert Senior Buyer Advocates.