No items found.

Office | $2,150,000 | 6.48% Net Yield | NSW

Positioned within one of New South Wales' most vibrant and revitalised coastal cities, this strata-titled office opportunity offers premium exposure, immediate CBD proximity, and reliable income underpinned by a high-quality tenant.

Comprising 408 sqm across an entire commercial office floor, this asset is securely leased to a nationally recognised marketing agency with a five-year lease in place commencing January 2024. The tenancy generates $139,425 in net income per annum, supported by fixed 3% annual increases and a bank guarantee of $50,000 to be implemented via lease variation at settlement.

Recently upgraded with a high-end fitout, the premises includes open-plan workspaces, breakout zones, executive meeting rooms, a kitchen and end-of-trip facilities. Situated within a mixed-use commercial building in a key east coast metro centre, the asset combines strong yield, modern presentation, and exceptional long-term rental security.

Key Highlights

  • Asset Class: Office
  • Price: $2,150,000
  • Net Yield: 6.48%
  • Net Income: $139,425 per annum
  • Lettable Area: 408 sqm (whole floor strata)
  • WALE: 3.2 years
  • Lease Term: 5 years from January 2024
  • Options: 1 x 5 year
  • Annual Reviews: 3.00% fixed
  • Lease Security: $50,000 bank guarantee (to be provided at settlement)
  • Strata Title: Yes
  • Car Parking: None on title
  • Management: Self-managed
  • Zoning: Mixed Use (MU1)
  • Flood Zone: No
  • Bushfire Zone: No
  • Outgoings: $61,425 (100% non-recoverable)
  • Gross Income: $200,850
  • Net Income: $139,425
  • Insurance Expiry: 31 May 2026
  • Council: City of Newcastle
Purchase Details
Asking Price
Purchase Price
2150000
Deposit (assuming
65
% debt)
752500
Stamp Duty
Nil
100262
Building Report*
2500
Solicitor Cost*
6000
Valuation*
3000
Other Fees* (Depreciation
report, bank fees)
40850
Total Cash Required
905112
Purchase Price + Purchasing Cost
2302612
Net Annual Cash Flow Return
139425
Net Yield on Property
6.48
%
Net Yield Accounting for
Purchasing Costs
6.06
%
Cash-On-Cash Returns
Deposit Needed =
% + Costs
905112
CASH FLOW AFTER
MORTGAGE COSTS
55575
Cost of Loan
(Assume
6
% pa on
65
% debt)
83850
Return of Equity
(Pure cash flow return)
6.14
%
Return of Equity with a
5% Capital Growth Rate:
18.02
%
Return of Equity with a
7% Capital Growth Rate:
22.77
%
Return of Equity
10% Capital Growth Rate:
29.89
%
*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