Back to properties
Purchased
未来租金有很大的上升空间的仓库
该物业拥有巨大的租金优势，这是在汤斯维尔市中心建造仓库/陈列室资产的绝佳机会。它是通过我们出色的团队为我们的一位尊贵客户收购和购买的。
Purchase Details
Asking Price
1600000
Purchase Price
1450000
Deposit (assuming
70
% debt)
435000
Stamp Duty
Nil
69298.6
Building Report*
1000
Solicitor Cost*
6500
Valuation*
3000
Other Fees* (Depreciation
report, bank fees)
report, bank fees)
Total Cash Required
514798.6
Purchase Price + Purchasing Cost
1529798.6
Net Annual Cash Flow Return
96124
Net Yield on Property
6.63
%
Net Yield Accounting for
Purchasing Costs
Purchasing Costs
6.28
%
Cash-On-Cash Returns
Deposit Needed =
% + Costs
514798.6
CASH FLOW AFTER
MORTGAGE COSTS
MORTGAGE COSTS
Cost of Loan
(Assume
6.25
% pa on
70
% debt)
63437.5
Return of Equity
(Pure cash flow return)
6.35
%
Return of Equity with a
5% Capital Growth Rate:
20.43
%
Return of Equity with a
7% Capital Growth Rate:
26.07
%
Return of Equity
10% Capital Growth Rate:
34.52
%
*approximate numbers
Key Highlights
• 净可出租面积：1490 平方米
• 土地面积：2145 平方米
• 净收入为96,124美元（扣除包括管理费和土地税在内的100％的支出）
• 两条具有直通车功能的临街
• 自2026年起，租金大幅上涨
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。
