Back to properties
Purchased
资本增长游戏！
这是我们客户通过Rethink Investing购买的第三处房产。他们正在通过高收益商业房地产实现被动收入目标。这种工业产权不仅提供了丰厚的收入，而且还将成为资本增长的工具。
Purchase Details
Asking Price
1800000
Purchase Price
1700000
Deposit (assuming
70
% debt)
510000
Stamp Duty
Nil
21230.3
Building Report*
900
Solicitor Cost*
7000
Valuation*
3500
Other Fees* (Depreciation
report, bank fees)
report, bank fees)
Total Cash Required
644703
Purchase Price + Purchasing Cost
1834703
Net Annual Cash Flow Return
104886
Net Yield on Property
6.17
%
Net Yield Accounting for
Purchasing Costs
Purchasing Costs
5.72
%
Cash-On-Cash Returns
Deposit Needed =
% + Costs
644703
CASH FLOW AFTER
MORTGAGE COSTS
MORTGAGE COSTS
Cost of Loan
(Assume
3
% pa on
70
% debt)
35700
Return of Equity
(Pure cash flow return)
10.73
%
Return of Equity with a
5% Capital Growth Rate:
23.92
%
Return of Equity with a
7% Capital Growth Rate:
29.19
%
Return of Equity
10% Capital Growth Rate:
37.10
%
*approximate numbers
Key Highlights
• 建筑面积：719 平方米
• NLA：1,417 平方米
• 40 个现场停车场
• 2 年 5 年租约的租户
• 当前净租金总额：每年104,886美元
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。
