Northland Industrial Center

5961 Northland Road, Ft Myers, Florida 33905



Property Overview:

Northland is a 14,700 sq ft single storey industrial flexible space building located on 1.07 acres in Fort Myers, Florida.

The building was constructed in 2009 and is configured into 8 tenant spaces, although one tenant presently occupies two spaces (where the dividing wall has been removed to create one contiguous space).

The building is being acquired as a bank foreclosure at $32.65 per square foot, a significant reduction to replacement cost, which is expected to be approximated $100 per square foot for a building of this quality.


Financial Information:

Disclaimer: Information provided about forecast annual net cash flow and cash on cash returns are derived from unaudited financial projections. Such forward-looking statements are not guarantees of future performance and involve known and unknown risks, uncertainties, assumptions and other important factors, many of which are beyond the control of the Responsible Entity. The Responsible Entity cannot and does not give any assurance that the results, performance or achievements expressed or implied by the forward-looking statements will actually occur and investors are cautioned not to place undue reliance on these forward-looking statements.


Acquisition date 11 April 2014
Contract purchase price $480,000
Original listed price $499,000
Discount to listing price $19,000
Independently appraised price $515,000
Occupancy at purchase date 52%
Appraisal date and appraiser 13 March 2014

Diversified Appraisals, Inc.

Finance terms Cash
Gross Building Area 14,700 sq ft (1,365 sq mtrs)
Land size 46,807 sq ft (4,348 sq mtrs)
At purchase estimated net operating income $13,665
At purchase estimated cap rate 2.65%
At purchase estimated cash on cash return NA%

Further Notes:

Currency: All numbers are shown in USD. Returns shown have not been translated into Australian dollars as the exchange rate varies. A AUD:USD exchange rate below AUD1:USD1 will increase the percentage return. A AUD:USD exchange rate in excess of AUD1:USD1 will decrease the return.

Management costs: Returns shown above include US management costs, but exclude the management fee charged by the Responsible Entity (1.98% per annum of Gross Assets).

Returns: Returns prior to the property being stabilized are expected to be lower than those forecast above as once off due diligence costs are absorbed, and as less income is received from vacancies as at purchase date. Unless otherwise noted, properties are expected to be stabilized within 12 months of acquisition.


Aerial Picture:


More information on key terms:

Net operating income: Operating income – operating expenses
Capitalization rate: (Net operating income ÷ Purchase price) × 100
Cash on Cash return: (Annual cash back ÷ Cash down) × 100
At purchase capitalization rate: Using unaudited management forecasts, the estimated capitalization rate at purchase date.
At purchase cash on cash return: Using unaudited management forecasts, the estimated cash on cash return at purchase date.

General Advice Warning: This information is of a general nature only and does not take into account your objectives, financial situation or needs. You should consider the Product Disclosure Statement (dated 4 July 2018) issued by Plantation Capital Limited ACN 133 678 029 AFSL 339481 in deciding whether to acquire an interest in the Passive Income (USA Commercial Property) Fund. Pty Ltd is an authorised representative of Plantation Capital Limited ABN 98 096 059 353, AFSL 339481. Past performance is not a guarantee of future performance.