Back to properties
Purchased
优质的入门级资产！
这笔交易持续了五个月，这是一个令人沮丧的漫长过程。但是，最终值得等待，因为我们为买家取得了不错的成绩。最初，卖方提供的租赁编号和条款不正确。在尽职调查期间，我们不得不重新谈判这些不利的项目，使5.91％的资产达到6.43％的净收益率。
Purchase Details
Asking Price
1000000
Purchase Price
940000
Deposit (assuming
70
% debt)
282000
Stamp Duty
Nil
37819
Building Report*
600
Solicitor Cost*
5000
Valuation*
2000
Other Fees* (Depreciation
report, bank fees)
report, bank fees)
Total Cash Required
327419
Purchase Price + Purchasing Cost
985419
Net Annual Cash Flow Return
60420
Net Yield on Property
6.43
%
Net Yield Accounting for
Purchasing Costs
Purchasing Costs
6.13
%
Cash-On-Cash Returns
Deposit Needed =
% + Costs
327419
CASH FLOW AFTER
MORTGAGE COSTS
MORTGAGE COSTS
Cost of Loan
(Assume
3
% pa on
70
% debt)
19740
Return of Equity
(Pure cash flow return)
10.99
%
Return of Equity with a
5% Capital Growth Rate:
25.34
%
Return of Equity with a
7% Capital Growth Rate:
31.09
%
Return of Equity
10% Capital Growth Rate:
39.70
%
*approximate numbers
Key Highlights
• 建筑面积：381 平方米
• 每个周年纪念日 CPI 租金都会增加
• 3+3 年租约
• 年收入为60,420美元 + 支出 + 商品及服务税
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。
