Back to properties
Purchased
永久产权牙医，租期特别长！
这位永久产权的牙医最近在场外获得了Rethink Investing的担保。如果您想帮助寻找类似的资产，请告诉我们。这笔收益率为7.66％的资产附带了10+10+10年的租约！Rethink Investing将通过我们卓越的行业联系人为您提供这样的房产，然后再将其投放市场。
Purchase Details
Asking Price
3400000
Purchase Price
3100000
Deposit (assuming
70
% debt)
930000
Stamp Duty
Nil
169973
Building Report*
800
Solicitor Cost*
6000
Valuation*
4500
Other Fees* (Depreciation
report, bank fees)
report, bank fees)
Total Cash Required
1111273
Purchase Price + Purchasing Cost
3281273
Net Annual Cash Flow Return
237560
Net Yield on Property
7.66
%
Net Yield Accounting for
Purchasing Costs
Purchasing Costs
7.24
%
Cash-On-Cash Returns
Deposit Needed =
% + Costs
1111273
CASH FLOW AFTER
MORTGAGE COSTS
MORTGAGE COSTS
Cost of Loan
(Assume
3
% pa on
70
% debt)
65100
Return of Equity
(Pure cash flow return)
16.50
%
Return of Equity with a
5% Capital Growth Rate:
30.44
%
Return of Equity with a
7% Capital Growth Rate:
36.02
%
Return of Equity
10% Capital Growth Rate:
44.39
%
*approximate numbers
Key Highlights
• 建筑面积：1012 平方米
• NLA：690 平方米
• 21 个现场停车场（14 个地下停车场）
• 10+10+10 年的牙医租约！
• 消费者价格指数的租金审查 +2% 的年利率
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。
