Back to properties
Purchased
Supermarket with an Exceptional Yield and Tenant Mix.
Purchase Details
Asking Price
6625000
Purchase Price
6625000
Deposit (assuming
65
% debt)
2318750
Stamp Duty
389084.99
Building Report*
1500
Solicitor Cost*
12000
Valuation*
7000
Other Costs*
Other Fees* (Depreciation
report, bank fees)
report, bank fees)
6625000
Total Cash Required
2728334.99
Purchase Price + Purchasing Cost
7034584.99
Net Annual Cash Flow Return
526677
Net Yield on Property
7.95
%
Net Yield Accounting for
Purchasing Costs
Purchasing Costs
7.49
%
Cash-OnCash Returns
Deposit Needed =
% + Costs
2728344.99
Cost of Loan
(Assume
6.5
% pa on
65
% debt)
279906.25
Return of Equity
(Pure cash flow return)
9.04
%
Return of Equity with a
5% Capital Growth Rate:
21.19
%
Return of Equity with a
7% Capital Growth Rate:
26.04
%
Return of Equity
10% Capital Growth Rate:
33.33
%
*approximate number
Key Highlights
• Total Site Area: 3,433 sqm
•Total Building Area: 1,657 sqm
•Located in a Diverse and Thriving Community Hub;
• Prime Corner Location with Development Opportunities
• Long WALE (Weighted Average Lease Expiry): 6.5 years;
• Total Site Area: 3,433 sqm;
• Total Building Area: 1,657 sqm;
• 52 Onsite Parking Spaces; and
• A-Grade Tenancy Mix Suited for Any Economy;
An Incredible Mix of Essential Services:
• Pharmacy
• Dentist
• Pizza Hut
• Laundromat
• Government-Funded Not-For-Profit Organizations
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.
