Regional Warehouse 2023

Case Study

Acquisition Details

  • Purchased in March 2023.
  • Small but very neat and tidy warehouse purchased in a high demand regional centre.
  • Purchase price of $475k.
  • Net rent of $47k, with a yield of 9.9%.
  • International tenant who has been in place since 2009 and discussions confirm that they have no plans on moving. 
  • Lease doc loan used with a LVR of 65% at 6.1% interest.
  • First year free cash flow of $28k p.a.

Purchase Details

Purchase Price
$475,000
Net Rent
$47,000
Net Yield
9.9%

Financing

Borrowing
65%
$308,750
Deposit
35%
$166,250
Acquisition Costs
5%
$23,750
Total Funds Required
$190,000

Free Cash Flow

Net Rent
$47,000
Interest Expense
6.1%
$18,834
Free Cash Flow
$28,166
Return on Cash Invested
14.8%