Purchased Capital growth play! 40 onsite carparks 2x tenants on 5 year leases Total current net rent: $104,886 pa Purchase Details Asking Price $1,800,000 Purchase Price $1,700,000 Deposit (assuming 70% debt) - 30% $510,000 Stamp Duty $2123,303 Building Report* $900 Solicitor Costs $7,000 Valuation $3,500 Total Cash Required $644,703 Purchase Price + Purchasing Costs $1,834,703 Net Annual Cash Flow Return $104,886 Net Yield on Property 6.17% Net Yield Accounting for Purchase Costs 5.72% Cash-On-Cash Returns Deposit Needed = 30% + Costs: $644,703 Cost of loan (assume 3% pa on 70% debt): $35,700 Return on Equity (pure cash flow return): 10.73% Return on Equity with a 5% Capital Growth Rate: 23.92% Return on Equity with a 7% Capital Growth Rate: 29.19% Return on Equity with a 10% Capital Growth Rate: 37.10% *approximate numbers Building Type: Industrial Building Area: 719m2 NLA: 1,417m2 WALE: 5 How we helped this client This is our client’s third property with Rethink Investing. They are well on their way to reaching their passive income goals through high yielding commercial real estate. This industrial property provides not only a strong income but will also be a capital growth play. More properties Contact Us Get in touch If you’re interested in joining the lucrative world of commercial property, contact us now. *required fields Name* first name last name Phone*Email* Date Lead Submitted Date Format: DD slash MM slash YYYY CommentsThis field is for validation purposes and should be left unchanged.