Back to properties
Purchased
一笔交易可获得 76 笔收入！
由Rethink投资团队为我们尊贵的客户提供担保。这笔巨额资产拥有两条街道通道，超过四处房产。令人难以置信的是，这处房产有76份单独的租约！我们也购买了这个远低于重置价值。我们的客户使用Rethink Investing为他们找到了收益率很高的资产。
他们必须有多种收入和增值机会。这项投资对他们来说是完美的。我们目前正在为他们寻找另一笔更大的资产。
Purchase Details
Asking Price
10000000
Purchase Price
9550000
Deposit (assuming
70
% debt)
3342500
Stamp Duty
Nil
564713
Building Report*
3000
Solicitor Cost*
9000
Valuation*
6000
Other Fees* (Depreciation
report, bank fees)
report, bank fees)
Total Cash Required
3925213
Purchase Price + Purchasing Cost
10132713
Net Annual Cash Flow Return
745352
Net Yield on Property
7.80
%
Net Yield Accounting for
Purchasing Costs
Purchasing Costs
7.36
%
Cash-On-Cash Returns
Deposit Needed =
% + Costs
3925213
CASH FLOW AFTER
MORTGAGE COSTS
MORTGAGE COSTS
Cost of Loan
(Assume
3
% pa on
70
% debt)
186225
Return of Equity
(Pure cash flow return)
14.24
%
Return of Equity with a
5% Capital Growth Rate:
26.41
%
Return of Equity with a
7% Capital Growth Rate:
31.28
%
Return of Equity
10% Capital Growth Rate:
38.57
%
*approximate numbers
Key Highlights
• 建筑面积：2.11 公顷
• NLA：9,355 平方米
• 持有2.11公顷的大量土地
• 76 位租户
• 7.8% 净收益率
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。
