Perth

Case Study

Acquisition Details

  • Unique three-story office situated in Perth's northern fringe of the CBD. 
  • High parking ratio of 1 bay per 35sqm of net lettable area (NLA).
  • Exceptional 412sqm of NLA on 411sqm of land.
  • Future development optionality given flexible mixed-use R80 zoning.
  • It was contracted for $1,200,000 subject to a new 5 year lease at $96,780. During due diligence some universal access issues were uncovered for which PCBA negotiated a $75,000 price reduction to $1,125,000.
  • Attractive passing yield of 8.6% yield.
  • With an initial loan of 70% the free cash flow was ~ $50k for an immediate 11.75% return on cash invested.

Purchase Details

Purchase Price
$1,125,000
Net Rent
$96,780
Net Yield
8.6%

Financing

Borrowing
70%
$780,000
Deposit
30%
$337,500
Acquisition Costs
7.4%
$84,000
Total Funds Required
$421,500

Free Cash Flow

Net Rent
$96,780
Interest Expense
6%
$46,800
Free Cash Flow
$49,980
Return on Cash Invested
11.75%