PurchasedRental income and equity! 3x industrial units on one title 2 director guarantees in the lease Annual increases CPI (Perth 5.7% ABS 2021)Purchase DetailsAsking Price$1,450,000Purchase Price$1,630,000Deposit (assuming 70% debt) - 30%$489,000Stamp Duty$75,753Building Report*$900Solicitor Costs$8,000Valuation$3,000Total Cash Required$576,653Purchase Price + Purchasing Costs$1,717,653Net Annual Cash Flow Return$93,000Net Yield on Property5.71%Net Yield Accounting for Purchase Costs5.41%Cash-On-Cash ReturnsDeposit Needed = 30% + Costs:$576,653Cost of loan (assume 3% pa on 70% debt):$34,230Return on Equity (pure cash flow return):10.19%Return on Equity with a 5% Capital Growth Rate:24.32%Return on Equity with a 7% Capital Growth Rate:29.98%Return on Equity with a 10% Capital Growth Rate:38.46%*approximate numbersBuilding Type: Industrial Building Area: 980m2NLA: 2,100m2 WALE: 2How we helped this clientThis was our clients first property. They were after a multi-tenant industrial asset to spread out their income risk. This WA asset was the perfect combination of low risk, upside and being within their budget.More properties Contact UsGet in touchIf you’re interested in joining the lucrative world of commercial property, contact us now.*required fields Name* first name last name Phone*Email* HiddenDate Lead Submitted DD slash MM slash YYYY CommentsThis field is for validation purposes and should be left unchanged.