Osborne Park

Case Study

Acquisition Details

  • Purchased in June 2025 for commercial property syndicator WP Funds.
  • 100% occupied by 9 tenants from diversified industries including Vibe Petroleum, What Ability (NDIS) and complementary hospitality and retail providers.
  • WALE of 4.65 years.
  • Significant landholding of 3,845sqm centrally located in Osborne Park's Industrial Precinct.
  • Prominent corner with 95 metres of frontage to Hutton Street.
  • Potential value uplift through rezoning and new high-value permitted uses.

*Finance details assume single investor purchasing at a maximum LVR of 65%.

Purchase Details

Purchase Price
$6,750,00
Net Rent
$560,250
Net Yield
8.30%

Financing

Borrowing
65%
$4,387,000
Deposit
35%
$ 2,362,500
Acquisition Costs
5.8%
$392,500
Total Funds Required
$2,755,000

Free Cash Flow

Net Rent
$560,250
Interest Expense
6.00%
$263,250
Free Cash Flow
$297,000
Return on Cash Invested
10.78%