No items found.
Back to properties
Purchased
Trophy Medical Investment in Fremantle's Prime Corner Location
A trophy medical investment secured in Fremantle, WA, delivering robust performance and high investor appeal.
Purchase Details
Asking Price
9300000
Purchase Price
9100000
Deposit (assuming
65
% debt)
3185000
Stamp Duty
459766
Building Report*
4000
Solicitor Cost*
7000
Valuation*
5000
Other Fees* (Depreciation
report, bank fees)
report, bank fees)
172900
Total Cash Required
3833665.5
Purchase Price + Purchasing Cost
974865.5
Net Annual Cash Flow Return
611040
Net Yield on Property
6.71
%
Net Yield Accounting for
Purchasing Costs
Purchasing Costs
6.27
%
Cash-OnCash Returns
Deposit Needed =
% + Costs
3833665.5
Cost of Loan
(Assume
6.25
% pa on
65
% debt)
369687.5
Return of Equity
(Pure cash flow return)
6.3
%
Return of Equity with a
5% Capital Growth Rate:
21.51
%
Return of Equity with a
7% Capital Growth Rate:
26.26
%
Return of Equity
10% Capital Growth Rate:
33.38
%
*approximate number
Key Highlights
- Land Area: 1,508 m²
- Net Lettable Area: 1,131 m²
- Tenant Profile: Anchored by a 748 m² Family Medical Practice, supported by a Pharmacy, Physio, Therapy Massage Clinic, and Café.
- Net Income: $611,040 annually, reflecting a net yield of 6.71%.
- Lease Highlights: WALE of 4.1 years (by income), with long-term lease options.
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.