Back to properties
Purchased
Metro industrial suburb!
Rethink Investing found a sub $1M asset with strong fundamentals for our client’s first property purchase with us. A property that ticked all the boxes – based in a capital city metro, with +6% net yield, a long lease and CPI increases for solid rental growth in the short term.
Purchase Details
Asking Price
1050000
Purchase Price
985000
Deposit (assuming
80
% debt)
197000
Stamp Duty
40944.48
Building Report*
600
Solicitor Cost*
6500
Valuation*
2500
Other Costs*
Other Fees* (Depreciation
report, bank fees)
report, bank fees)
1050000
Total Cash Required
247544.48
Purchase Price + Purchasing Cost
1035544.48
Net Annual Cash Flow Return
60000
Net Yield on Property
6.09
%
Net Yield Accounting for
Purchasing Costs
Purchasing Costs
5.79
%
Cash-OnCash Returns
Deposit Needed =
% + Costs
247544.48
Cost of Loan
(Assume
4.5
% pa on
80
% debt)
35460
Return of Equity
(Pure cash flow return)
9.91
%
Return of Equity with a
5% Capital Growth Rate:
29.81
%
Return of Equity with a
7% Capital Growth Rate:
37.77
%
Return of Equity
10% Capital Growth Rate:
49.7
%
*approximate number
Key Highlights
• Building Area: 236m2
• NLA: 236m2
• Industrial office over two levels
• Annual income: $60,000pa + outs + GST
• 5-year lease expires June 2026 with 1 x 5-year option
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.
