Back to properties
Purchased
多租户工业用地，具有批准的开发空间
Purchase Details
Asking Price
8250000
Purchase Price
8041390
Deposit (assuming
70
% debt)
2801448.78
Stamp Duty
Nil
474202.93
Building Report*
1200
Solicitor Cost*
10000
Valuation*
8000
Other Fees* (Depreciation
report, bank fees)
report, bank fees)
Total Cash Required
3294851
Purchase Price + Purchasing Cost
8497572
Net Annual Cash Flow Return
517400
Net Yield on Property
6.46
%
Net Yield Accounting for
Purchasing Costs
Purchasing Costs
6.09
%
Cash-On-Cash Returns
Deposit Needed =
% + Costs
3294851
CASH FLOW AFTER
MORTGAGE COSTS
MORTGAGE COSTS
Cost of Loan
(Assume
6.5
% pa on
70
% debt)
338174
Return of Equity
(Pure cash flow return)
5.44
%
Return of Equity with a
5% Capital Growth Rate:
17.59
%
Return of Equity with a
7% Capital Growth Rate:
22.44
%
Return of Equity
10% Capital Growth Rate:
29.73
%
*approximate numbers
Key Highlights
• 18,800 平方米（4.6 英亩）的土地面积
• 当前 NLA：4,272 平方米
• 中等影响行业分区
• 大型多租户工业用地
• 阳光海岸地点
• 当前净收入：517,400.17美元*
• 突出的拐角处，过往交通量大
• 4 座独立建筑物和坚固的硬地
• 批准在场地后方建造5个工业仓库
• 距离马鲁奇多尔中央商务区 17 公里• 距离当地机场 24 分钟*，距离布里斯班机场 100 公里*
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。
