Back to properties
Purchased
向跨国租户租用7年！
这是我们的客户第二次通过Rethink Investing进行购买。他们正在寻找具有长期担保租约的投资，以帮助促进贷款。在考虑了100％的抵押贷款和支出之后，这项稳健的商业投资使他们每周获得近700美元的被动收入。
Purchase Details
Asking Price
1200000
Purchase Price
1052000
Deposit (assuming
70
% debt)
315600
Stamp Duty
Nil
45866
Building Report*
600
Solicitor Cost*
5500
Valuation*
2000
Other Fees* (Depreciation
report, bank fees)
report, bank fees)
Total Cash Required
369566
Purchase Price + Purchasing Cost
1105966
Net Annual Cash Flow Return
55700
Net Yield on Property
5.29
%
Net Yield Accounting for
Purchasing Costs
Purchasing Costs
5.04
%
Cash-On-Cash Returns
Deposit Needed =
% + Costs
369566
CASH FLOW AFTER
MORTGAGE COSTS
MORTGAGE COSTS
Cost of Loan
(Assume
3
% pa on
70
% debt)
22092
Return of Equity
(Pure cash flow return)
9.09
%
Return of Equity with a
5% Capital Growth Rate:
23.33
%
Return of Equity with a
7% Capital Growth Rate:
29.02
%
Return of Equity
10% Capital Growth Rate:
37.56
%
*approximate numbers
Key Highlights
• 建筑面积：150 平方米
• NLA：150 平方米
• 租户选项有效期至 2035 年 11 月
• 年净额为55,700美元
• 37,000 美元银行担保的保障
More Properties
Discover more examples of our commercial properties transactions.
立即开始通过房地产创造财富
请填写您的详细信息，预约与我们的资深采购顾问进行免费咨询。
