High-Yielding Low-Site Coverage Industrial Freehold With 20% Rental Upside aerial
High-Yielding Low-Site Coverage Industrial Freehold With 20% Rental Upside interior
High-Yielding Low-Site Coverage Industrial Freehold With 20% Rental Upside aerial
< View all Case Studies

High-Yielding Low-Site Coverage Industrial Freehold With 20% Rental Upside

Key Highlights
• Location: Brisbane, QLD
• Land size: 3814m2
• Building size: 2752m2
• Annual Net Rent: 344,500 Net + GST + Outgoings
• Lease Term: 2year to 2026 + 1year option to 2027
• Increase: 3.5% or CPI
• Price: $5,350,000

Purchase Details
  • Asking price:
  • Purchase price:
  • Deposit 30%:
  • Loan amount 70%:
  • 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)
  • $5,500,000
  • $5,350,000
  • $1,605,000
  • $3,745,000
  • $367,297
  • $1,972,297
  • $344,500
  • 6.44%
  • $107,200
Cash Returns
  • Cost of loan
    (assume 3% pa on 70% debt):
  • Passive Income / Positive Cashflow (after Cost of Loan):
  • ROE (cashflow only):
  • ROE 1 year %:
    Cashflow + Growth (5%):
  • ROE 1 year $
    (cashflow + 5% growth):
  • Value-add: 20% rental upside
    --> Future yield
  • $243,425
  • $101,075
  • 5%
  • 10%
  • $368,575
  • 7.72%

Client MandateMarty is a business owner who engaged us to source his 1st commercial Investment property, ideally a low-site coverage industrial freehold with short leases and the ability to extract some upside within 2years. His main goal was to have a large asset in a good location and increasing rents within 2years.
ResultSourced on-market, this large 2752m2 warehouse sitting on 3814m2w of land in south Brisbane ticked all the boxes. The tenant re-signed a 2year lease to 2026 with 3.75% annual increases guaranteeing our client a holding income with a high 6.44% net yield. We negotiated a $150,000 price reduction, and conducted extensive DD establishing a 20% below market rent which in only 2years time will greatly benefit our client with a 7.72% rental yield. A cracker!

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