Back to properties
Purchased
高增长地点！
这是我们的客户第二次通过Rethink Investing进行购买。他们正在寻找一种有助于实现其被动收入目标的高收益商业资产。在查看了几项资产后，由于租赁的安全性、高增长的地理位置和强劲的市场收益率，我们选择了这笔资产。
Purchase Details
Asking Price
3500000
Purchase Price
3150000
Deposit (assuming
70
% debt)
945000
Stamp Duty
Nil
154323
Building Report*
900
Solicitor Cost*
7000
Valuation*
3000
Other Fees* (Depreciation
report, bank fees)
report, bank fees)
Total Cash Required
1109223
Purchase Price + Purchasing Cost
3315223
Net Annual Cash Flow Return
214000
Net Yield on Property
6.79
%
Net Yield Accounting for
Purchasing Costs
Purchasing Costs
6.46
%
Cash-On-Cash Returns
Deposit Needed =
% + Costs
1110223
CASH FLOW AFTER
MORTGAGE COSTS
MORTGAGE COSTS
Cost of Loan
(Assume
3
% pa on
70
% debt)
66150
Return of Equity
(Pure cash flow return)
13.32
%
Return of Equity with a
5% Capital Growth Rate:
27.50
%
Return of Equity with a
7% Capital Growth Rate:
33.18
%
Return of Equity
10% Capital Growth Rate:
41.69
%
*approximate numbers
Key Highlights
• 建筑面积：620 平方米
• NLA：1,700 平方米
• 12万美元的银行担保
• 消费者价格指数的年增长率为3％，以两者中较大者为准
• 3 年租约将于 2025 年 2 月 21 日至 3 月到期（最近续订的期权）
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。
