No items found.

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)
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
6.28
%
Cash-On-Cash Returns
Deposit Needed =
% + Costs
514798.6
CASH FLOW AFTER
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

Get in touch

If you’re interested in joining the lucrative world of commercial property, contact us now.

Thank you! Your submission has been received!
Oops! Something went wrong while submitting the form.
Inquire now
Inquire now

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。

或者给我们打电话 1300 965 551
谢谢!您提交的内容已收到!
哎哟!提交表单时出了点问题。
加入 Rethink Commercial Education - 注册参加我们的商业地产投资专家课程
加入 Rethink 商业教育 -报名参加我们由专家主导的商业地产投资课程
加入 RCE -注册我们的专家主导
商业地产投资课程
点评