No items found.
Back to properties
Purchased
弗里曼特尔黄金地段的Trophy Medical投资
一项在华盛顿州弗里曼特尔获得的奖杯医疗投资提供了强劲的业绩和很高的投资者吸引力。
Purchase Details
Asking Price
9300000
Purchase Price
9100000
Deposit (assuming
65
% debt)
3185000
Stamp Duty
Nil
459766
Building Report*
4000
Solicitor Cost*
7000
Valuation*
5000
Other Fees* (Depreciation
report, bank fees)
report, bank fees)
172900
Total Cash Required
3833665.5
Purchase Price + Purchasing Cost
974865.5
Net Annual Cash Flow Return
611040
Net Yield on Property
6.71
%
Net Yield Accounting for
Purchasing Costs
Purchasing Costs
6.27
%
Cash-On-Cash Returns
Deposit Needed =
% + Costs
3833665.5
CASH FLOW AFTER
MORTGAGE COSTS
MORTGAGE COSTS
Cost of Loan
(Assume
6.25
% pa on
65
% debt)
369687.5
Return of Equity
(Pure cash flow return)
6.30
%
Return of Equity with a
5% Capital Growth Rate:
21.51
%
Return of Equity with a
7% Capital Growth Rate:
26.26
%
Return of Equity
10% Capital Growth Rate:
33.38
%
*approximate numbers
Key Highlights
- 土地面积：1,508 平方米
- 净可出租面积：1,131 平方米
- 租户概况：由一家占地748平方米的家庭医疗机构主持，并由药房、理疗师、治疗按摩诊所和咖啡馆提供支持。
- 净收入：每年611,040美元，净收益率为6.71％。
- 租赁亮点：WALE为4.1年（按收入计算），提供长期租赁选择。
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。
