No items found.

Retail Investment | $6,450,000 | Net Yield: 5.90% | QLD

31-33 Edwin Campion Drive, Monkland, presents a brand-new, dual-tenanted retail investment within the rapidly emerging Bunworth Park Home & Life retail precinct in Gympie, Queensland. This off-market acquisition reflects the calibre of secure, depreciation-rich retail assets Rethink Investing continues to secure on behalf of clients.

The property delivers a fully leased net income of $380,266 per annum, anchored by two national tenants, Auto Masters and Silly Solly's, on an impressive nine-year weighted average lease expiry. As a new-build concrete panel showroom expected to reach practical completion in May 2026, the asset offers significant tax depreciation benefits from day one, alongside minimal near-term capital expenditure requirements.

The property sits on a 2,823 square metre freehold site, comprising a total gross lettable area of approximately 1,251 square metres, split between 351 square metres for Auto Masters and 900 square metres for Silly Solly's. Auto Masters occupies its tenancy under a ten-year double net lease at an initial rent of $105,000 per annum, with three further five-year options and fixed 3% annual increases. Silly Solly's occupies its tenancy under an eight-year net lease at an initial rent of $279,000 per annum, with two further five-year options and the same fixed 3% annual escalation. Non-recoverable outgoings total just $3,733 per annum, reflecting the strength of the lease structures.

The asset is positioned within the Bunworth Park retail precinct, a major large-format retail hub fronting the Bruce Highway and anchored by co-tenants including Bunnings, Harvey Norman, JB Hi-Fi, BCF, Chemist Warehouse, Spotlight, Rebel, Petbarn and Autobarn. Gympie is experiencing steady population growth of 1.92% annually, supported by relative housing affordability and substantial State Government investment, and serves as the key regional service centre for the Cooloola and Mary Valley regions approximately 160 kilometres north of Brisbane.

Rethink Investing successfully negotiated the purchase price down from the seller's original asking price of $6.9 million to $6.45 million, representing a significant saving for our client. Two recent comparable transactions within the same precinct reinforce the pricing benchmark and future value potential of this asset: 21 Edwin Campion Drive sold for $4,650,000 at a 5.1% net yield, while Lot 35/9 Edwin Campion Drive sold for $3,550,000 at a 5.5% net yield.

With a purchase price of $6,450,000 and total cash required of $2,761,205 (including a 35% deposit and purchasing costs), the investment delivers a net annual cash flow return of $380,266, a net yield of 5.90%, and a net yield of 5.47% accounting for purchasing costs. Against a cost of loan of $272,512.50, the cash flow after mortgage costs sits at $107,753.50, translating to a return on equity of 3.90% in pure cash flow terms. Accounting for conservative capital growth of 5%, 7% and 10%, the return on equity increases to 15.58%, 20.25% and 27.26% respectively.

With embedded rental growth, minimal landlord outgoings exposure, a nationally tenanted covenant mix, and positioning within one of regional Queensland's fastest emerging retail precincts, this acquisition reflects the calibre of retail assets that Rethink Investing continues to secure for clients.

About Rethink Investing: Australia & New Zealand's largest and most experienced commercial buyer's agency $7 billion+ in commercial property secured for clients. Exclusive access to 70% off-market opportunities. Specialists in high-yielding commercial property investments.

Key Highlights

Purchase Details
Asking Price
Purchase Price
6450000
Deposit (assuming
65
% debt)
2257500
Stamp Duty
Nil
315400
Building Report*
2500
Solicitor Cost*
10000
Valuation*
5000
Other Fees* (Depreciation
report, bank fees)
134805
Total Cash Required
2761205
Purchase Price +
Purchasing Cost
6953705
Net Annual Cash Flow Return
380266
Net Yield on Property
5.90
%
Net Yield Accounting for
Purchasing Costs
5.47
%
Cash-On-Cash Returns
Deposit Needed =
% + Costs
2761205
CASH FLOW AFTER
MORTGAGE COSTS
107754
Cost of Loan
(Assume
6.5
% pa on
65
% debt)
272513
Return of Equity
(Pure cash flow return)
3.90
%
Return of Equity with a
5% Capital Growth Rate:
15.58
%
Return of Equity with a
7% Capital Growth Rate:
20.25
%
Return of Equity
10% Capital Growth Rate:
27.26
%
*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.
Inquire now
Inquire 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