
Back to properties
Purchased
多样的租金回报!
这是我们的客户第一次在我们这里购买。他们是成功的商人,他们希望获得可靠的次要收入。该资产完全符合他们的预算,为他们提供了多个长期租赁的安全保障。此外,该资产位于金皮的无洪区,洪水过后,许多企业正试图从受洪水影响的房产转移到像这样的无洪水房产。使这项资产的需求比以往任何时候都更大。
Purchase Details
Asking Price
3700000
Purchase Price
3450000
Deposit (assuming
70
% debt)
1035000
Stamp Duty
Nil
192142
Building Report*
900
Solicitor Cost*
7500
Valuation*
4000
Other Fees* (Depreciation
report, bank fees)
report, bank fees)
Total Cash Required
1239542
Purchase Price + Purchasing Cost
3654542
Net Annual Cash Flow Return
228648
Net Yield on Property
6.63
%
Net Yield Accounting for
Purchasing Costs
Purchasing Costs
6.26
%
Cash-On-Cash Returns
Deposit Needed =
% + Costs
1239542
CASH FLOW AFTER
MORTGAGE COSTS
MORTGAGE COSTS
Cost of Loan
(Assume
4.5
% pa on
70
% debt)
108675
Return of Equity
(Pure cash flow return)
9.68
%
Return of Equity with a
5% Capital Growth Rate:
23.60
%
Return of Equity with a
7% Capital Growth Rate:
29.16
%
Return of Equity
10% Capital Growth Rate:
37.51
%
*approximate numbers
Key Highlights
• 建筑面积:848 平方米
• NLA:2,142 平方米
• 44 个车位
• 年收入:228,648美元/年 + 消费税 + 商品及服务税
• 100% 无洪水场地
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。