1018 Coolawanyah
Karratha
WA
6714
Australia
Industrial
Stage 2
S2 - Unit 9
Select Investment Property:
Physical Attributes
|
|
|
Block:
Stage 2
|
|
Status:
Tentatively Under Offer
|
Compass:
North of Perth
|
|
Aspect:
North
|
Title:
Strata
|
|
|
|
Total Area: 60 sqm
|
| Elevation:
16m above sea level |
|
Completion Date:
15/05/2009
|
|
|
|
Special Needs:
Wheel Chair access to toilet
|
|
On-Site Manager:
Yes
|
|
Inspection Times:
Appointment Only
|
|
|
|
Investment Property Overview
|
This is an industrial property within the Strata Store - Karratha 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 Karratha development is designed to address in part the community's demand for premium quality secure storage to facilitate the ever increasing need for space.
|
Growth Information for
6714
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 | $17,971 | $18,798 | $19,663 | $21,513 | $26,938 | $22,186 | | Interest | $16,195 | $16,195 | $16,195 | $16,195 | $16,195 | $16,195 | | Expenses | $4,722 | $4,892 | $5,068 | $5,440 | $6,492 | $5,565 | | Pre-Tax Cash Flow | -$2,946 | -$2,290 | -$1,601 | -$122 | $4,250 | $426 | | | | Building Depreciation | $1,634 | $1,634 | $1,634 | $1,634 | $1,634 | $1,634 | | Fittings Depreciation | $508 | $457 | $412 | $333 | $197 | $331 | | Interest | $16,195 | $16,195 | $16,195 | $16,195 | $16,195 | $16,195 | | Expenses | $4,722 | $4,892 | $5,068 | $5,440 | $6,492 | $5,565 | | Loan Costs | $239 | $239 | $239 | $239 | n.a. | n.a. | | Total Deductions | $23,299 | $23,418 | $23,548 | $23,842 | $24,519 | $23,845 | | Tax Loss | -$5,328 | -$4,620 | -$3,886 | -$2,328 | $2,419 | -$1,659 | | (Rent - Deductions) | | | | Tax Credits | $2,028 | $1,779 | $1,496 | $896 | -$931 | $636 | | NRAS Credits | - | - | - | - | - | - | | Total Credits | $2,028 | $1,779 | $1,496 | $896 | -$931 | $636 | | | | Annual Cash | -$918 | -$511 | -$105 | $774 | $3,319 | $1,062 | | Weekly Cash | -$18 | -$10 | -$2 | $15 | $64 | $20 | | | | Cap. Growth & Equity | 1yr | 2yr | 3yr | 5yr | 10yr | |
|---|
| Property Value | $240,240 | $249,850 | $259,844 | $281,047 | $341,936 | - | | Loan Amount | $239,932 | $239,932 | $239,932 | $239,932 | $239,932 | - | | Equity | $308 | $9,918 | $19,912 | $41,115 | $102,005 | - | | | | Cash Invested | $918 | $1,429 | $1,534 | $436 | -$10,621 | - |
Investment Information
|