PurchasedSupermarket Anchored Convenience & Medical Centre. Windaroo Village Shopping Centre is the epitome of convenience with a fantastic tenant mix. Sold off-market exclusively through Rethink Investing.An Incredible Mix of Essential Services: Supermarket Medical Centre Chempro Chemist Liquorland Domino’s Pizza Bakery Barber TobacconistPurchase DetailsAsking Price$11,000,000Purchase Price$10,400,000Deposit (assuming 65% debt) - 35%$3,640,000Stamp Duty$622,030Building Report*$2,000Solicitor Costs$15,000Valuation$8,000Total Cash Required$4,287,030Purchase Price + Purchasing Costs$11,047,030Net Annual Cash Flow Return$670,675Net Yield on Property6.45%Net Yield Accounting for Purchase Costs6.07%Cash-On-Cash ReturnsDeposit Needed = 35% + Costs:$4,287,030Cost of loan (assume 6.25% pa on 65% debt):$422,500Return on Equity (pure cash flow return):5.79%Return on Equity with a 5% Capital Growth Rate:17.92%Return on Equity with a 7% Capital Growth Rate:22.77%Return on Equity with a 10% Capital Growth Rate:30.05%*approximate numbersBuilding Type: Retail Building area: 801m2 Windaroo Village Shopping Centre sits on 8,006m² of land Income of $670,675 per annum 220m of street frontage for excellent visibility Building Area: NLA 1,593m² A-grade tenancy mix suited for any economy 19.9% site coverage for potential future development Note the substantial value for tenants at $450-500/m² compared to nearby centers with rents at $800-$1000/m² Brand New Expansion: Adding a 436sqm Snap Fitness on a long-term 10-year lease until 2031 (plus options). Easy Access: Grade-level parking for 115 vehicles. More properties Contact UsGet in touchIf you’re interested in joining the lucrative world of commercial property, contact us now.*required fields Name* first name last name Phone*Email* HiddenDate Lead Submitted DD slash MM slash YYYY EmailThis field is for validation purposes and should be left unchanged.