No items found.

Hawthorn Retail Investment | $1.13M | Net Yield: 5.91% | Established Hospitality Tenant

Positioned within one of Melbourne’s tightly held inner-city markets, this retail investment combines a high-exposure position, established hospitality tenant and secure long-term income profile.

‍

The property benefits from consistent pedestrian activity generated by local residents, professionals, students and visitors, supported by a strong mix of surrounding retail, hospitality and commercial amenity.

‍

Comprising approximately 100 sqm of internal floor area together with exclusive use of an additional 80 sqm courtyard, the property provides a versatile indoor-outdoor hospitality offering. Its distinctive period façade creates strong street presence, while the extensively upgraded interior incorporates a commercial kitchen, polished concrete flooring and dedicated courtyard dining.

‍

The asset is fully leased to an established hospitality operator with a proven trading history. The tenant has invested significantly in the premises and operates across café, lunch, dinner and evening trade, demonstrating a strong commitment to the property.

‍

The current lease generates gross annual income of $73,548 plus GST, with the tenant responsible for recoverable outgoings under a net lease structure. After non-recoverable management fees and land tax, the property generates approximately $67,828 in net annual income, representing a net yield of approximately 6.00% on the $1.13 million acquisition price.

‍

The lease commenced in September 2023 and provides an initial five-year term together with a further five-year option. Annual rental growth of 4% provides a structured mechanism for increasing income throughout the investment period.

‍

The tenant is further supported by an established customer base and demonstrated trading history, strengthening the underlying income profile of the asset.

‍

Beyond the existing tenancy, the property’s commercial zoning provides flexibility for a range of potential future uses, including retail, hospitality and selected commercial or medical applications, subject to the relevant approvals.

‍

The surrounding market is supported by established demographics, education infrastructure, extensive public transport and an active retail and hospitality economy, contributing to consistent activity throughout the broader precinct.

‍

With secure income, fixed annual rental growth, an established tenant and a tightly held inner-Melbourne position, this acquisition provides exposure to a high-quality retail asset with both immediate income and longer-term underlying property fundamentals.

Key Highlights

  • Purchase Price: $1,130,000‍
  • Gross Income: $73,548 p.a. + GST‍
  • Net Income: $67,828 p.a. + GST‍
  • Net Yield: 5.91%‍
  • Rental Growth: 4% p.a.‍
  • Lease Term: 5 years commencing September 2023‍
  • Options: 1 x 5 years‍
  • NLA: Approximately 100 sqm‍
  • Courtyard: Approximately 80 sqm licensed area‍
  • Car Parking: 2 spaces‍
  • Zoning: Commercial 1 Zone (C1Z)‍
  • Tenant: The Resistance Burgers, Bar & Cafe‍
  • Tenant Established: 2015
Purchase Details
Asking Price
Purchase Price
1130000
Deposit (assuming
35
% debt)
395500
Stamp Duty
Nil
60500
Building Report*
2500
Solicitor Cost*
7500
Valuation*
2500
Other Fees* (Depreciation
report, bank fees)
21470
Total Cash Required
489970
Purchase Price +
Purchasing Cost
1224470
Net Annual Cash Flow Return
66811
Net Yield on Property
5.91
%
Net Yield Accounting for
Purchasing Costs
5.46
%
Cash-On-Cash Returns
Deposit Needed =
% + Costs
489970
CASH FLOW AFTER
MORTGAGE COSTS
19068
Cost of Loan
(Assume
6.5
% pa on
35
% debt)
47742.5
Return of Equity
(Pure cash flow return)
3.89
%
Return of Equity with a
5% Capital Growth Rate:
15.42
%
Return of Equity with a
7% Capital Growth Rate:
20.04
%
Return of Equity
10% Capital Growth Rate:
26.95
%
*approximate numbers

Get in touch

If you’re interested in joining the lucrative world of commercial property, contact us now.

Thank you! Your submission has been received!
Oops! Something went wrong while submitting the form.
Enquire now
Enquire now

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.

​or call us on 1300 965 551
Thank you! Your submission has been received!
Oops! Something went wrong while submitting the form.
Join Rethink Commercial Education - Sign up to our expert-led course on commercial property investment
Join Rethink Commercial Education - Sign up to our expert-led course on commercial property investment
Join RCE - Sign up to our expert-led
course on commercial property investment
Reviews