Back to properties
Purchased
5x separate incomes
This is our client’s fourth purchase through Rethink Investing’s commercial buyers agency services and they were looking to add another high yielding commercial property to their already substantial sized portfolio. This one was perfectly suited to their requirements. Our client is now in a position to retire due to the passive income their portfolio generates.
Purchase Details
Asking Price
3050000
Purchase Price
2900000
Deposit (assuming
70
% debt)
870000
Stamp Duty
157500
Building Report*
1300
Solicitor Cost*
8000
Valuation*
3500
Other Costs*
Other Fees* (Depreciation
report, bank fees)
report, bank fees)
3050000
Total Cash Required
1040300
Purchase Price + Purchasing Cost
3070300
Net Annual Cash Flow Return
215000
Net Yield on Property
7.41
%
Net Yield Accounting for
Purchasing Costs
Purchasing Costs
7
%
Cash-OnCash Returns
Deposit Needed =
% + Costs
1040300
Cost of Loan
(Assume
3
% pa on
70
% debt)
60900
Return of Equity
(Pure cash flow return)
14.81
%
Return of Equity with a
5% Capital Growth Rate:
28.75
%
Return of Equity with a
7% Capital Growth Rate:
34.33
%
Return of Equity
10% Capital Growth Rate:
42.69
%
*approximate number
Key Highlights
• Building Area: 3428m2
• NLA: 1346m2
• Established tenancy mix, national anchor
• 1346m2 NLA across 5 separate commercial units
• Annual increases of 3% or CPI
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.
