Monitor
KPI Dashboard
LVR 55.0%
ICR 0.00x
WALE 6.3y
Returns & yield
Passing yield
0.00%
Rent / Value
NOI yield
-0.30%
NOI / Value
Cash-on-cash return
-12.0%
Free CF / Equity
Return on equity
-0.7%
NOI / Equity
Debt yield
-0.5%
NOI / Debt
Portfolio metrics
Portfolio value
$14,160,000
Total equity
$6,379,000
Value - Debt
Total NLA
4,620 m²
Rent per m²
$0
Passing rent
Occupancy
84%
By NLA
Debt & covenants
Total debt
$7,781,000
LVR
55.0%
Max 65%
ICR
0.00x
Min 1.50x
Annual interest
$404,612
Annual principal
$316,000
Lease profile
Portfolio WALE
6.3 yrs
Rent-weighted
Passing rent
$0
Per annum
Portfolio NOI
$-42,480
After opex
Free cashflow
$-763,092
After debt service
Tenancies
13