PurchasedFreehold Shopping Centre Key Highlights • NET Annual income of $1,521,000 p.a + GST (this is after rental management and land tax) • 100% occupied with 13 tenancies providing a diverse tenancy mix • Established retail precinct with growing catchmentPurchase DetailsAsking Price$21,500,000Purchase Price$19,500,000Deposit (assuming 65% debt) - 35%$6,825.000Stamp Duty$357,494.50Building Report*$3,000Solicitor Costs$15,000Valuation$10,000Total Cash Required$7,623,044.50Purchase Price + Purchasing Costs$20,298,044.50Net Annual Cash Flow Return$60,000Net Yield on Property7.80%Net Yield Accounting for Purchase Costs7.49%Cash-On-Cash ReturnsDeposit Needed = 35% + Costs:$7,623,044.50Cost of loan (assume 6.25% pa on 65% debt):$792,187.50Return on Equity (pure cash flow return):22.35%Return on Equity with a 5% Capital Growth Rate:27.47%Return on Equity with a 7% Capital Growth Rate:25.27%Return on Equity with a 10% Capital Growth Rate:35.14%*approximate numbersBuilding Type: RetailMore 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.