返回房产
已购买
场外永久产权办公室和仓储设施，距离汤斯维尔中央商务区 5 分钟路程
购买详情
Asking Price
2200000
Purchase Price
2000000
Deposit (assuming
70
% debt)
600000
Stamp Duty
Nil
103641
Building Report*
1000
Solicitor Cost*
7500
Valuation*
2500
Other Fees* (Depreciation
report, bank fees)
report, bank fees)
48600.3
Total Cash Required
761441.3
Purchase Price + Purchasing Cost
2161441.3
Net Annual Cash Flow Return
150000
Net Yield on Property
7.50
%
Net Yield Accounting for
Purchasing Costs
Purchasing Costs
6.94
%
现金回报率
Deposit Needed =
% + Costs
761441.3
CASH FLOW AFTER
MORTGAGE COSTS
MORTGAGE COSTS
Cost of Loan
(Assume
6.5
% pa on
70
% debt)
91000
Return of Equity
(Pure cash flow return)
7.75
%
Return of Equity with a
5% Capital Growth Rate:
20.88
%
Return of Equity with a
7% Capital Growth Rate:
26.13
%
Return of Equity
10% Capital Growth Rate:
34.04
%
*approximate numbers
主要亮点
• 优质工业/办公永久产权投资
• 内部办公室布置精美
• 建于：2016-2018 年 • NLA：808m2*
• 全新的 3 年租约
• 充足的现场停车位
更多房产
探索更多我们的商业物业交易案例。
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。
