High-yield SMSF Office Investment with 3+3 Years Lease to 2031 to 10y established Tenant exterior
High-yield SMSF Office Investment with 3+3 Years Lease to 2031 to 10y established Tenant interior
High-yield SMSF Office Investment with 3+3 Years Lease to 2031 to 10y established Tenant aerial location
< View all Case Studies

High-yield SMSF Office Investment with 3+3 Years Lease to 2031 to 10y established Tenant

Key Highlights
• Location: Tweed Shire, NSW
• Building size: 186m2 + 3 car spaces
• Annual Net Rent: 57,000 Net + GST + Outgoings
• Lease Term: 3year to 2028 + 3year option to 2031
• Increase: 4%• Tenant: Psychologist (in occupation for 10years)
• Value-Add: 15% rent and capital appreciation
• Price: $880,000
• Net yield: 6.5%

Purchase Details
  • Asking price:
  • Purchase price:
  • Deposit 20%:
  • Loan amount 80%:
  • Other purchasing costs
    (Stamp Duty, DD, Legal, Bank, BA)
  • Total cash required:
  • Net annual rent:
  • Net yield $ on PP:
  • Client savings (net or our BA fees)
  • $950,000
  • $880,000
  • $264,000
  • $704,000
  • $60,372
  • $324,372
  • $57,000
  • 6.48%
  • $52,500
Cash Returns
  • Cost of loan
    (assume 8.2% pa on 80% debt):
  • Passive Income / Positive Cashflow (after Cost of Loan):
  • ROE (cashflow only):
  • ROE 1 year %:
    Cashflow + Growth (5%):
  • ROE 1 year $
    (cashflow + 5% growth):
  • $57,728
  • -$728
  • 0%
  • 4%
  • $34,472

Client MandateOur client is a first-time commercial investor who engaged us to source a low-risk Investment property for their SMSF. They required 5.5-6%+ net yield, with a long lease and their main goal was to have a  secure income stream with a good tenant and capital appreciation.
ResultSourced on market, this office asset features a 3+3 year lease with 4% annual increases until 2031 to a local psychologist in occupation for 10years . The property is located in a small commercial hub in Northern NSW, surrounded by high density residential areas, shopping centre and in close proximity to Gold Coast airport. We successfully negotiated a $70,000 price reduction on the asking sale price, negotiated favourables terms and conducted extensive DD to ensure all boxes were ticked to protect our client with this investment that will greatly benefit their portfolio.

X
Get in touch

See how we can help you Invest in or Occupy your ideal Commercial property.

Contact Us

Contact Bespoke Commercial today

See how we can help you Invest in or Occupy your ideal Commercial property.

Get in touch