Back to properties
Purchased
一劳永逸！
这是我们的客户第三次通过Rethink Investing进行购买。他们本来想购买一劳永逸的投资方式，以帮助他们为退休做准备。此次收购非常完美，因为它附带了一个自1965年以来一直在运营的全球品牌（Gold's Gym）的安全保障，而且装修非常昂贵，这将使租户很难搬家。
Purchase Details
Asking Price
4800000
Purchase Price
4250000
Deposit (assuming
70
% debt)
1275000
Stamp Duty
Nil
233178
Building Report*
900
Solicitor Cost*
8000
Valuation*
3500
Other Fees* (Depreciation
report, bank fees)
report, bank fees)
Total Cash Required
1520578
Purchase Price + Purchasing Cost
4495578
Net Annual Cash Flow Return
265000
Net Yield on Property
6.24
%
Net Yield Accounting for
Purchasing Costs
Purchasing Costs
5.89
%
Cash-On-Cash Returns
Deposit Needed =
% + Costs
1520578
CASH FLOW AFTER
MORTGAGE COSTS
MORTGAGE COSTS
Cost of Loan
(Assume
3
% pa on
70
% debt)
89250
Return of Equity
(Pure cash flow return)
11.56
%
Return of Equity with a
5% Capital Growth Rate:
25.53
%
Return of Equity with a
7% Capital Growth Rate:
31.12
%
Return of Equity
10% Capital Growth Rate:
39.51
%
*approximate numbers
Key Highlights
• 建筑面积：1,335m2
• NLA：4,430 平方米
• 12 年租约于 2034 年到期
• 6.24% 的强劲净收益率
• 当前净租金总额：26.5万美元（扣除100％的支出）
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。
