Three-level mixed use building
Three-level mixed use building
Aerial view of the property and coastal foreshore
Overhead view of the property
Ground floor office and reception
Office floor from the mezzanine
Upper level office corridor
No items found.

Mixed Use Investment | $2,750,000 | Net Yield: 6.71% | WA

This regional Western Australian mixed use investment presents an opportunity to secure a three-level commercial building in a main street position, a short walk from the coastal foreshore. Underpinned by established commercial tenancies, the property combines immediate income with an identifiable pathway to rental growth.

‍

The building comprises ground-floor and upper-level office accommodation, including a mezzanine level, and features an extensive rooftop solar installation. Its central location provides exposure to the surrounding retail, hospitality and foreshore precinct, supporting ongoing occupier demand.

‍

At a Rethink negotiated purchase price of $2,750,000, the investment delivers a 6.71% net yield on approximately $184,390 in annual net income. Accounting for estimated purchasing costs, the net yield equates to approximately 6.25%.

‍

Based on an assumed 65% loan-to-value ratio and 6.5% annual interest rate, the property is projected to generate approximately $68,203 in annual cash flow after mortgage interest expenses, representing a 5.86% cash-on-cash return. These figures reflect the acquisition modelling assumptions and are not guaranteed returns.

‍

A significant opportunity exists through the future market review of an existing commercial tenancy currently leased substantially below assessed market rental levels. The tenancy is estimated to be under-rented by approximately $55,000 net per annum, providing an identifiable pathway for future income growth.

‍

If the full rental uplift is achieved, annual net income could increase to approximately $239,390, representing an indicative net yield of 8.71% on the original purchase price, before any additional costs or changes to other income and expenses.

‍

Combined with a weighted average lease expiry of approximately 4.5 years, improved outgoings recoverability and a purchase price below estimated building replacement cost, the asset offers established income alongside opportunities for longer-term return enhancement.

‍

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
2750000
Deposit (assuming
65
% debt)
962500
Stamp Duty
Nil
132741
Building Report*
3500
Solicitor Cost*
9500
Valuation*
4000
Other Fees* (Depreciation
report, bank fees)
52250
Total Cash Required
1164491
Purchase Price +
Purchasing Cost
2951991
Net Annual Cash Flow Return
184390
Net Yield on Property
6.71
%
Net Yield Accounting for
Purchasing Costs
6.25
%
Cash-On-Cash Returns
Deposit Needed =
% + Costs
1164491
CASH FLOW AFTER
MORTGAGE COSTS
68203
Cost of Loan
(Assume
6.5
% pa on
65
% debt)
116188
Return of Equity
(Pure cash flow return)
5.86
%
Return of Equity with a
5% Capital Growth Rate:
17.66
%
Return of Equity with a
7% Capital Growth Rate:
22.39
%
Return of Equity
10% Capital Growth Rate:
29.47
%
*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