13 Icon drive,
Delacombe
VIC
3356
Australia
Industrial
Unit 24
Select Investment Property:
Physical Attributes
|
|
|
Status:
Available
|
Compass:
West of Melbourne
|
|
Aspect:
North
|
Title:
Strata
|
|
|
|
Total Area: 60 sqm
|
| Elevation:
435.3m above sea level |
|
Start Date:
01/01/2011
|
Completion Date:
15/03/2012
|
|
|
|
Special Needs:
No
|
|
On-Site Manager:
No
|
|
Inspection Times:
Appointment Only
|
|
Rental Guarantee:
10% RETURN GUARANTEED FOR 2 Years
|
|
|
|
Investment Property Overview
|
This is an industrial property within the Strata Store - Ballarat project.
Concrete tilt-up construction, 4.5m door, 24 hour CCTV surveillance, Secure swipe card access, Fully monitored alarm system, Remote operated electric roller door, Double power point and lighting, Telephone point, Insulated roof, Dedicated boat/car wash bay, Access to male, female and disabled toilets.
|
Strata Store's Ballarat development is designed to address in part the community's demand for premium quality secure storage to facilitate the ever increasing need for space. Based on the demographics of the area, coupled with the general trend towards apartment style living and booming building industry, Strata Store has ear marked this location to be one of their flagship strata storage developments in the state of Victoria.
|
Growth Information for
3356
Who Pays in the First Year
Average per year over 10 Years
Cash Flow Table
| Cash Flow | 1yr | 2yr | 3yr | 5yr | 10yr | Average |
|---|
| Gross Rent | $12,131 | $12,689 | $13,272 | $14,521 | $18,183 | $14,976 | | Interest | $8,545 | $8,545 | $8,545 | $8,545 | $8,545 | $8,545 | | Expenses | $3,453 | $3,577 | $3,706 | $3,978 | $4,747 | $4,070 | | Pre-Tax Cash Flow | $132 | $566 | $1,021 | $1,998 | $4,891 | $2,361 | | | | Building Depreciation | $633 | $633 | $633 | $633 | $633 | $633 | | Fittings Depreciation | $253 | $228 | $205 | $166 | $98 | $165 | | Interest | $8,545 | $8,545 | $8,545 | $8,545 | $8,545 | $8,545 | | Expenses | $3,453 | $3,577 | $3,706 | $3,978 | $4,747 | $4,070 | | Loan Costs | $131 | $131 | $131 | $131 | n.a. | n.a. | | Total Deductions | $13,015 | $13,114 | $13,220 | $13,452 | $14,023 | $13,478 | | Tax Loss | -$884 | -$425 | $53 | $1,069 | $4,160 | $1,498 | | (Rent - Deductions) | | | | Tax Credits | $340 | $164 | -$20 | -$412 | -$1,602 | -$577 | | NRAS Credits | - | - | - | - | - | - | | Total Credits | $340 | $164 | -$20 | -$412 | -$1,602 | -$577 | | | | Annual Cash | $473 | $730 | $1,001 | $1,587 | $3,289 | $1,784 | | Weekly Cash | $9 | $14 | $19 | $31 | $63 | $34 | | | | Cap. Growth & Equity | 1yr | 2yr | 3yr | 5yr | 10yr | |
|---|
| Property Value | $131,560 | $136,822 | $142,295 | $153,907 | $187,251 | - | | Loan Amount | $131,465 | $131,465 | $131,465 | $131,465 | $131,465 | - | | Equity | $95 | $5,357 | $10,830 | $22,442 | $55,786 | - | | | | Cash Invested | -$473 | -$1,202 | -$2,203 | -$5,076 | -$17,841 | - |
Investment Information
|