Back to properties
Purchased
租金收入和净值！
这是我们尊贵的客户首次通过Rethink Investing进行购买。他们正在寻找一种工业资产来增加他们的投资组合。通过从一个产权到四个产权的分层所有权，该物业的租金收入和净值都有一些上升空间。这将产生75万美元的股价上涨的结果！
Purchase Details
Asking Price
4500000
Purchase Price
4150000
Deposit (assuming
70
% debt)
1245000
Stamp Duty
Nil
234233
Building Report*
900
Solicitor Cost*
8000
Valuation*
4000
Other Fees* (Depreciation
report, bank fees)
report, bank fees)
Total Cash Required
1492133
Purchase Price + Purchasing Cost
4397133
Net Annual Cash Flow Return
233000
Net Yield on Property
5.61
%
Net Yield Accounting for
Purchasing Costs
Purchasing Costs
5.30
%
Cash-On-Cash Returns
Deposit Needed =
% + Costs
1492133
CASH FLOW AFTER
MORTGAGE COSTS
MORTGAGE COSTS
Cost of Loan
(Assume
3
% pa on
70
% debt)
87150
Return of Equity
(Pure cash flow return)
9.77
%
Return of Equity with a
5% Capital Growth Rate:
23.68
%
Return of Equity with a
7% Capital Growth Rate:
29.24
%
Return of Equity
10% Capital Growth Rate:
37.59
%
*approximate numbers
Key Highlights
• 建筑面积：1,550 平方米
• NLA：3,250 平方米
• 一个标题上有 4 个工业单位
• 建筑使用年限不到 5 年，折旧效果良好
• 内部高度 7.5 米，集装箱高度卷帘门可通往每个单元
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。
