Back to properties
Purchased
Supermarket with an Exceptional Yield and Tenant Mix.
Purchase Details
Asking Price
6625000
Purchase Price
6625000
Deposit (assuming
65
% debt)
2318750
Stamp Duty
389084.99
Building Report*
1500
Solicitor Cost*
12000
Valuation*
7000
Other Fees* (Depreciation
report, bank fees)
report, bank fees)
Total Cash Required
2728334.99
Purchase Price + Purchasing Cost
7034584.99
Net Annual Cash Flow Return
526677
Net Yield on Property
7.95
%
Net Yield Accounting for
Purchasing Costs
Purchasing Costs
7.49
%
Cash-OnCash Returns
Deposit Needed =
% + Costs
2728344.99
Cost of Loan
(Assume
6.5
% pa on
65
% debt)
279906.25
Return of Equity
(Pure cash flow return)
9.04
%
Return of Equity with a
5% Capital Growth Rate:
21.19
%
Return of Equity with a
7% Capital Growth Rate:
26.04
%
Return of Equity
10% Capital Growth Rate:
33.33
%
*approximate number
Key Highlights
• Total Site Area: 3,433 sqm
•Total Building Area: 1,657 sqm
•Located in a Diverse and Thriving Community Hub;
• Prime Corner Location with Development Opportunities
• Long WALE (Weighted Average Lease Expiry): 6.5 years;
• Total Site Area: 3,433 sqm;
• Total Building Area: 1,657 sqm;
• 52 Onsite Parking Spaces; and
• A-Grade Tenancy Mix Suited for Any Economy;
An Incredible Mix of Essential Services:
• Pharmacy
• Dentist
• Pizza Hut
• Laundromat
• Government-Funded Not-For-Profit Organizations
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.