No items found.

租金收入和净值!

这是我们客户的第一处房产。他们正在寻找多租户工业资产,以分散收入风险。西澳州的这项资产是低风险、上行空间和预算范围内的完美结合。

Purchase Details
Asking Price
1450000
Purchase Price
1630000
Deposit (assuming
70
% debt)
489000
Stamp Duty
Nil
75753
Building Report*
900
Solicitor Cost*
8000
Valuation*
3000
Other Fees* (Depreciation
report, bank fees)
Total Cash Required
576653
Purchase Price + Purchasing Cost
1717653
Net Annual Cash Flow Return
93000
Net Yield on Property
5.71
%
Net Yield Accounting for
Purchasing Costs
5.41
%
Cash-On-Cash Returns
Deposit Needed =
% + Costs
576653
CASH FLOW AFTER
MORTGAGE COSTS
Cost of Loan
(Assume
3
% pa on
70
% debt)
34230
Return of Equity
(Pure cash flow return)
10.19
%
Return of Equity with a
5% Capital Growth Rate:
24.32
%
Return of Equity with a
7% Capital Growth Rate:
29.98
%
Return of Equity
10% Capital Growth Rate:
38.46
%
*approximate numbers

Key Highlights

• 建筑面积:980 平方米

• NLA:2,100平方米

• 一个标题上有 3 个工业单位

• 租约中有2项董事担保

• 消费者价格指数年增长率(珀斯2021年澳大利亚统计局 5.7%)

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