No items found.
Back to properties
Purchased
已全额出租的优质投资物业，附带内置年度增长机制。
我们的团队已成功锁定坎特伯雷北部一个全租状态的零售及健身资产的高回报投资机会。该自由持有的物业占地3,244平方米，分布于三个地块，由两家全国性租户签订长期租赁协议，并享有固定租金增长条款。该资产位于坎特伯雷增长最快的地区之一，具备稳定现金流、优异的折旧优惠及未来增值潜力。
Purchase Details
Asking Price
4960000
Purchase Price
4600000
Deposit (assuming
65
% debt)
1610000
Stamp Duty
Nil
Building Report*
1500
Solicitor Cost*
9000
Valuation*
3500
Other Fees* (Depreciation
report, bank fees)
report, bank fees)
87400
Total Cash Required
1711400
Purchase Price + Purchasing Cost
4701400
Net Annual Cash Flow Return
322024
Net Yield on Property
7.00
%
Net Yield Accounting for
Purchasing Costs
Purchasing Costs
6.85
%
Cash-On-Cash Returns
Deposit Needed =
% + Costs
1711400
CASH FLOW AFTER
MORTGAGE COSTS
MORTGAGE COSTS
Cost of Loan
(Assume
6.81
% pa on
65
% debt)
203619
Return of Equity
(Pure cash flow return)
6.92
%
Return of Equity with a
5% Capital Growth Rate:
25.34
%
Return of Equity with a
7% Capital Growth Rate:
30.71
%
Return of Equity
10% Capital Growth Rate:
38.78
%
*approximate numbers
Key Highlights
• 位于北坎特伯雷最大城镇的黄金地段
• 两位根深蒂固的、全国认可的租户
• 4.45 年强劲的 WALE
• 租赁期间的固定租金增长率为2.5％，CPI租金增长幅度
• 永久产权，拥有3,244平方米的大片土地
• 净收益率为7.0％
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。
