Back to properties
Purchased
Industrial deal review
This is our clients' second purchase with Rethink Investing. They were looking for a A-class industrial asset to match their already large portfolio of similar assets. This investment will provide them with a strong cash return from a diverse income spread of four tenants.
Purchase Details
Asking Price
5750000
Purchase Price
5500000
Deposit (assuming
65
% debt)
1925000
Stamp Duty
318057.7
Building Report*
1000
Solicitor Cost*
8500
Valuation*
5000
Other Costs*
Other Fees* (Depreciation
report, bank fees)
report, bank fees)
5750000
Total Cash Required
2257557.7
Purchase Price + Purchasing Cost
5832557.7
Net Annual Cash Flow Return
360000
Net Yield on Property
6.55
%
Net Yield Accounting for
Purchasing Costs
Purchasing Costs
6.17
%
Cash-OnCash Returns
Deposit Needed =
% + Costs
2257557.7
Cost of Loan
(Assume
5.75
% pa on
65
% debt)
205562.5
Return of Equity
(Pure cash flow return)
6.84
%
Return of Equity with a
5% Capital Growth Rate:
19.02
%
Return of Equity with a
7% Capital Growth Rate:
23.89
%
Return of Equity
10% Capital Growth Rate:
31.2
%
*approximate number
Key Highlights
• Building Area: 2,698m2
• Land Area: 4,452m2
• Annual income of $360,000pa net + GST (taking into account land tax, property management and all other property outgoings
• 24hr industrial zone
• Excellent depreciation, near new build
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.
