Back to properties
Purchased
优质的工业产权
对于我们的客户的第一处商业地产，他们希望购买一处长期租约的优质工业地产。这项资产对他们来说是完美的，因为它具有大量的折旧优惠，这意味着客户可以节省缴纳一些税款。在计入抵押贷款和出账成本后，该资产每周可清算超过2,500美元的被动收入！
Purchase Details
Asking Price
6000000
Purchase Price
5000000
Deposit (assuming
65
% debt)
1750000
Stamp Duty
Nil
287346.7
Building Report*
1500
Solicitor Cost*
9000
Valuation*
6000
Other Fees* (Depreciation
report, bank fees)
report, bank fees)
Total Cash Required
2053846.7
Purchase Price + Purchasing Cost
5303846.7
Net Annual Cash Flow Return
300000
Net Yield on Property
6.00
%
Net Yield Accounting for
Purchasing Costs
Purchasing Costs
5.66
%
Cash-On-Cash Returns
Deposit Needed =
% + Costs
2053846.7
CASH FLOW AFTER
MORTGAGE COSTS
MORTGAGE COSTS
Cost of Loan
(Assume
5.25
% pa on
65
% debt)
170625
Return of Equity
(Pure cash flow return)
6.30
%
Return of Equity with a
5% Capital Growth Rate:
18.47
%
Return of Equity with a
7% Capital Growth Rate:
23.34
%
Return of Equity
10% Capital Growth Rate:
30.64
%
*approximate numbers
Key Highlights
• 建筑面积：2,550 平方米
• NLA：6,949 平方米
• 租约 = 5 + 5 年
• 总净收入 = 300,000 美元
• 三倍净租约，租户缴纳土地税、租金管理和 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。
