1018 Coolawanyah
Karratha
WA
6714
Australia
Industrial
Stage 1
S1 - Unit 1
Select Investment Property:
Physical Attributes
|
|
|
Block:
Stage 1
|
|
Status:
Available
|
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 | $13,928 | $14,568 | $15,238 | $16,673 | $20,877 | $17,194 | | Interest | $12,710 | $12,710 | $12,710 | $12,710 | $12,710 | $12,710 | | Expenses | $4,318 | $4,473 | $4,634 | $4,974 | $5,936 | $5,089 | | Pre-Tax Cash Flow | -$3,100 | -$2,615 | -$2,106 | -$1,011 | $2,231 | -$604 | | | | Building Depreciation | $1,284 | $1,284 | $1,284 | $1,284 | $1,284 | $1,284 | | Fittings Depreciation | $399 | $359 | $323 | $262 | $155 | $260 | | Interest | $12,710 | $12,710 | $12,710 | $12,710 | $12,710 | $12,710 | | Expenses | $4,318 | $4,473 | $4,634 | $4,974 | $5,936 | $5,089 | | Loan Costs | $187 | $187 | $187 | $187 | n.a. | n.a. | | Total Deductions | $18,898 | $19,014 | $19,139 | $19,417 | $20,085 | $19,436 | | Tax Loss | -$4,971 | -$4,446 | -$3,900 | -$2,744 | $792 | -$2,242 | | (Rent - Deductions) | | | | Tax Credits | $1,914 | $1,712 | $1,502 | $1,057 | -$305 | $863 | | NRAS Credits | - | - | - | - | - | - | | Total Credits | $1,914 | $1,712 | $1,502 | $1,057 | -$305 | $863 | | | | Annual Cash | -$1,186 | -$903 | -$604 | $46 | $1,926 | $259 | | Weekly Cash | -$23 | -$17 | -$12 | $1 | $37 | $5 | | | | Cap. Growth & Equity | 1yr | 2yr | 3yr | 5yr | 10yr | |
|---|
| Property Value | $188,760 | $196,310 | $204,163 | $220,823 | $268,664 | - | | Loan Amount | $188,294 | $188,294 | $188,294 | $188,294 | $188,294 | - | | Equity | $466 | $8,017 | $15,869 | $32,529 | $80,371 | - | | | | Cash Invested | $1,186 | $2,089 | $2,693 | $2,936 | -$2,590 | - |
Investment Information
|