InvestorKit Commercial  |  Phase 1 Investment Report
17 Church Street, Traralgon VIC 3844
This report is access-code protected. Enter the supplied code to view the Phase 1 investment report.
Phase 1 Report | Medical Imaging

17 Church Street
Traralgon VIC 3844

ACZ1 — Activity Centre Zone Schedule 1  |  Latrobe City Council  |  478 sqm NLA  |  Net Lease  |  7 May 2026

Guiding Price
$2,030,000
Asking price
Asking Net Yield
5.06%
True net yield (at ask)
WALE
3.31 yrs
Weighted by income; options to 2044
Cash-on-Cash Multiple
2.58x
Leveraged, 10-year capital growth exit
Adopted Cap Rate Range
4.91%–5.90%
From comparable sales evidence
Indicative Value Range
$1.74M–$2.09M
NOI / adopted cap rate range
Adopted Building Rate
$4,247/sqm
$/sqm NLA (from comparable evidence)
Indicative Vacancy Rate
Balanced
4 active listings, Traralgon 3844

Traralgon Medical Market

Vacancy Rate
~10.0%
Balanced
The local vacancy rate for medical and consulting space in Traralgon is estimated at 10.0%, based on 4 active listings in the Traralgon 3844 postcode. This indicates a balanced market with sufficient supply for tenant movement but not an oversupply that would place downward pressure on rents. For a specialised diagnostic imaging facility, general consulting vacancy is less relevant due to the high capital cost of medical fitouts.
Absorption Rate
N/A
Data Unavailable
The absorption rate cannot be accurately calculated due to a lack of leased date evidence in the Traralgon market. CommercialRealEstate.com.au records 29 leased medical/consulting transactions in Traralgon, indicating a historically active market. The presence of only 4 active listings is consistent with low effective vacancy in the Traralgon medical precinct. The specialised nature of this property insulates it from broader office market absorption trends.
Supply Pipeline
Nil Competing
Pass
The Traralgon development pipeline is currently dominated by civic, education, and sports infrastructure, with no new competing diagnostic imaging or medical consulting supply identified. The supply of competing MRI services is strictly constrained by the Federal Government's Medicare licensing framework. This lack of incoming supply is a strong positive for the long-term viability of the subject property.

Traralgon CBD Activity Centre

SUBJECT PROPERTY
6.8km / 7.8min
Station 0.77km
Comp: 39 Breed St
Leaflet © OpenStreetMap contributors © CARTO
Latrobe Regional Hospital
6.8 km  /  7.8 min drive
$223.5M Stage 3A expansion completed March 2024. New medical imaging and pathology unit included. Key referral source for diagnostic imaging demand across the Gippsland region.
Traralgon Railway Station
0.77 km  /  1.8 min drive  (walkable)
VLine Gippsland line to Melbourne (approx. 2 hrs). Walkable from subject property at 770m. Supports patient access from surrounding Latrobe Valley towns.

10-Year Cashflow & Returns

10-Year Net Operating Income — Vacancy & CapEx Events

Funding Matrix — 5 Scenarios

Scenario LVR Rate Loan Amount Equity Required Annual Debt Service ICR ICR Flag
Conservative 55% 5.75% $1,116,000 $1,025,101 $64,170 1.60x Green
Moderate 60% 6.00% $1,218,000 $923,101 $73,080 1.40x Amber
Base Case (70% LVR) 70% 6.25% $1,421,000 $720,101 $88,812 1.16x Red
Aggressive 75% 7.00% $1,522,000 $619,101 $106,540 0.96x Red
Stress Test 70% 7.50% $1,421,000 $720,101 $106,575 0.96x Red

ICR thresholds: Green ≥ 1.5x (standard lender minimum), Amber 1.2x–1.49x, Red < 1.2x. Base Case row highlighted. The Base Case ICR of 1.16x falls below the standard lender threshold. A lower LVR (55% Conservative scenario gives a 1.60x ICR) or demonstrated additional servicing income may be required. Discuss with your broker early in the due diligence process.

Leveraged IRR
10.13%
Base Case 70% LVR, capital growth exit
Unleveraged CoC Multiple
1.95x
Total returns / total initial investment
Unleveraged IRR
7.91%
Total project, capital growth exit
Cash-on-Cash Multiple
2.58x
Leveraged, 10-year capital growth exit

Use of Funds

The following table summarises the estimated acquisition costs and total funds required to complete this transaction at the asking price.

Item Amount ($) % of Acquisition Price
Acquisition Price$2,030,000100.0%
Stamp Duty (Regional VIC, 50% concession)$55,9752.76%
Legal Fees (1 tenancy)$6,0000.30%
Building Report$2,0300.10%
Valuation Report$2,4360.12%
Other (BA Fee, Title Insurance, Misc)$40,6002.00%
Loan Issuance Fee (0.20% of debt)$4,0600.20%
Total Acquisition Costs$111,1015.47%
Equity Required (incl. costs)$720,10135.47%
Debt (70% LVR)$1,421,00070.00%
Total Funds Required$2,141,101105.47%

Stamp duty calculated from the Victorian State Revenue Office (Duties Act 2000 VIC). Regional VIC commercial property attracts a 50% concession. All other costs per InvestorKit defaults. Costs are indicative and subject to change.

Market Evidence

Market Rent ($/sqm NLA)
Sales Rate ($/sqm NLA)
Cap Rate (%)

Sales Comparables

Address NLA (sqm) Sale Price $/sqm NLA Cap Rate Rating vs Subject
17 Church Street, Traralgon VIC (SUBJECT) 478 $2,030,000 $4,247 5.06% Subject
39 Breed Street, Traralgon VIC 291 $2,390,000 $8,213 N/A Superior
332 High St, Echuca VIC 3564 333 $1,770,000 $5,315 5.65% Similar
510-514 Raglan Parade, Warrnambool VIC 670 $3,150,000 $4,701 5.90% Superior
1046 Howitt Street, Wendouree VIC 462 $3,210,000 $6,948 4.91% Superior
92 Princes Highway, Port Fairy VIC 180 $961,000 $5,339 4.95% Similar

Leasing Comparables

Address NLA (sqm) Rent PA $/sqm NLA Condition Lease Terms
17 Church Street, Traralgon VIC (SUBJECT) 478 $102,630 $215/sqm Modern medical fitout 5yr net + 3x5yr; 3% fixed pa
332 High St, Echuca VIC 3564 333 $100,000 $300/sqm Similar 10yr; 3.5% reviews
510-514 Raglan Parade, Warrnambool VIC 670 $186,000 $278/sqm Similar 10yr + option
1046 Howitt Street, Wendouree VIC 462 $157,558 $341/sqm Superior 10yr net + 2x5yr
92 Princes Highway, Port Fairy VIC 180 $47,595 $264/sqm Inferior 10yr net to 2035 + option

The subject property's asking price of $2,030,000 implies a true net yield of 5.06% on a net income of $102,630 per annum. The comparable sales evidence spans a cap rate range of 4.91% (Wendouree allied health, national operator, 10-year lease) to 5.90% (Warrnambool veterinary, ASX-listed tenant, 10-year lease). The subject's asking yield of 5.06% sits at the tighter end of this range, which is appropriate given the Medicare MRI licence premium. Applying the full adopted cap rate range to the subject's NOI of $102,630 yields an indicative value range of $1,739,000 (at 5.90%) to $2,089,000 (at 4.91%). The asking price of $2,030,000 sits within this range and is consistent with the comparable evidence.

Adopted Cap Rate Range
4.91% – 5.90%
From 4 comparable sales (excl. 39 Breed St, no cap rate disclosed)
Indicative Value Range
$1.74M – $2.09M
NOI $102,630 / adopted cap rate range
Building Rate (at ask)
$4,247/sqm
NLA 478 sqm; asking price $2,030,000

Latrobe — Gippsland SA4

SA4 Population
300,848
Latrobe-Gippsland SA4 (ABS 2021 Census). Traralgon is the principal urban centre of this SA4.
Median Weekly HH Income
$1,260
Below Victoria state average. Consistent with regional industrial community profile. 2 motor vehicles per dwelling average.
Labour Force Participation
53.5%
Materially below Victoria's 62.4%, reflecting the older age profile and higher proportion of retirees. Consistent with higher healthcare demand.
Median Age
46 yrs
vs Victoria median of 38 years. 24.7% of population aged 65+, significantly above the national average of 17.73%.

Top Industries of Employment

Industry Gippsland % 1yr Change 10yr Change
Health Care & Social Assistance 19.5% +16.7% +104.8%
Construction10.8%+3.3%N/A
Retail Trade9.8%+10.4%N/A
Education & Training9.0%−20.6%N/A
Agriculture, Forestry & Fishing7.0%−19.3%N/A

Source: Jobs and Skills Australia, Gippsland Employment Region Industry Profile, March 2025

Education & Workforce Profile

Metric Gippsland Victoria
Bachelor Degree or above14.9%29.2%
Certificate III17.4%10.9%
Year 1211.5%14.9%
Aged 65+24.7%~17.7%
Aged 50+37.7%N/A
Avg motor vehicles / dwelling2.0N/A

Source: ABS 2021 Census QuickStats, SA4 205

The Latrobe-Gippsland SA4 presents a compelling structural demand case for diagnostic imaging services. With a median age of 46 (vs 38 for Victoria) and 24.7% of the population aged 65+, the region's demographic profile generates disproportionately high imaging utilisation. The Certificate III over-representation (17.4% vs 10.9% VIC) reflects a trades and industrial workforce associated with higher rates of musculoskeletal injury and cardiovascular disease, both of which drive diagnostic imaging referrals. Health Care and Social Assistance is the largest employing industry in the region, with 104.8% employment growth over 10 years, confirming the structural importance of healthcare services to the local economy.

Gippsland Region Investment

The Gippsland region has attracted significant public and private investment across health, civic, education, and energy sectors. The most directly relevant project for the subject property is the $223.5 million Latrobe Regional Hospital Stage 3A expansion, which was completed in March 2024 and included a new medical imaging and pathology unit. This directly increases specialist referral volume for private diagnostic imaging providers in Traralgon.

Latrobe Regional Hospital — Stage 3A
$223,500,000
Completed March 2024
New emergency department resuscitation bay, 6 ICU beds, 44 inpatient beds, medical imaging and pathology unit, 3 new operating suites (6,200 additional elective surgeries per year), expanded maternity services, $6.5M mental health hub. Directly increases referral volume for private diagnostic imaging in Traralgon.
Gippsland Performing Arts Centre (GPAC)
$30,000,000+
Completed & Operational
750-seat auditorium and creative arts precinct in Traralgon CBD, located at Grey Street and Church Street corner, adjacent to the subject property precinct. CBD activation project increasing foot traffic and precinct vibrancy in the Activity Centre Zone.
Gippsland Regional Aquatic Centre (GRAC)
$30,000,000
Completed & Operational
State-of-the-art indoor aquatic centre at Kay and Breed Streets, Traralgon. Competition pool, water play area, fitness facilities. Regional infrastructure investment supporting Traralgon's role as the service hub for the Latrobe Valley.
Latrobe Valley Energy Transition
$200M+ announced
Various Stages
Latrobe Valley Authority coordinating economic transition from coal-fired power. Clean Energy Centre at TAFE Gippsland, State Electricity Commission re-establishment, hydrogen pilot projects, $7.3M place-based economic development funding. Long-term economic diversification supports population retention and healthcare demand.
Traralgon Multi-Level Car Park
$4,000,000
Under Construction (Oct 2023)
Multi-level car park at 32-34 Seymour Street, Traralgon. Improves CBD parking capacity and accessibility for patients attending the subject property and surrounding medical precinct.
Latrobe Special Development School Redevelopment
$19,700,000
Under Construction (Jan 2022)
Redevelopment of Latrobe Special Development School Traralgon College Junior Campus at 154-184 Grey Street. Education infrastructure investment supporting population retention and family services in Traralgon.

The Latrobe Regional Hospital Stage 3A expansion is the most directly relevant project for this asset, having delivered a new medical imaging and pathology unit that increases specialist referral volume for private diagnostic imaging providers in Traralgon. The broader civic and energy transition pipeline supports long-term population retention and economic diversification in the Latrobe Valley, underpinning sustained healthcare demand.

10-Year Cashflow Model Assumptions

CategoryAssumptionValue UsedSource
IncomePassing Rent$102,630 pa (Net)Signed lease / IM
IncomeRent Escalation3.0% fixed paInvestorKit Default
VacancyDowntime per event4 monthsInvestorKit Default
VacancyApplied in Year(s)Year 4 (May-30) and Year 8 (May-34)InvestorKit Default
OutgoingsManagement Fee$4,413 pa (Year 1)InvestorKit Default
OutgoingsLand Tax (non-recoverable)$3,270 pa (Year 1)InvestorKit Default
OutgoingsOutgoings Growth Rate4.0% paInvestorKit Default
CapExAllowance$60,900 (3.0% of purchase price)InvestorKit Default
CapExApplied in Year(s)Year 5 (May-31) and Year 10 (May-36)InvestorKit Default
GrowthCapital Growth Rate5.0% paInvestorKit Default
ExitTerminal Cap Rate (Flat)5.06%InvestorKit Default
ExitExit Price (capital growth ref.)$3,306,656InvestorKit Default
FinanceBase Case LVR70%InvestorKit Default
FinanceBase Case Interest Rate6.25% IOInvestorKit Default
FinanceLoan TypeInterest-OnlyInvestorKit Default
FinanceLoan Issuance Fee0.20% of debt ($4,060)InvestorKit Default
SaleSelling Costs2.0% of gross terminal valueInvestorKit Default
AcquisitionStamp Duty$55,975InvestorKit Default
AcquisitionLegal Fees$6,000InvestorKit Default
AcquisitionBuilding Report$2,030 (0.10%)InvestorKit Default
AcquisitionValuation Report$2,436 (0.12%)InvestorKit Default
AcquisitionOther (BA Fee, Title Ins, Misc)$40,600 (2.00%)InvestorKit Default
Annexures — Supporting Evidence
A1 — 16-Point Checklist
Comprehensive property review across 16 key investment criteria
Soft Pass 13 of 16 points pass outright; 3 items pending agent confirmation during due diligence only.
POINT 01
Asset Type & Zoning
Pass
Medical imaging and consulting facility. Zoned ACZ1 (Activity Centre Zone Schedule 1) under the Latrobe City Council Planning Scheme. The ACZ1 zone supports medical and consulting uses as of right. No planning risk identified.
POINT 02
Lease Structure
Pass
Fully net lease. 5-year term commencing 30 August 2024, expiring 29 August 2029. Three 5-year options extending potential tenure to 29 August 2044. Fixed 3% annual rent reviews on 30 August each year (current term and all option terms). All outgoings recoverable from tenant except land tax portfolio loading differential.
POINT 03
Tenant Covenant
Moderate
Victorian Imaging Specialists Pty Ltd (ACN 677 870 763). Private entity, 18 months trading history. Mitigating factors: (1) Medicare MRI licence (LSPN 012459, confirmed on Dept of Health register 17 Feb 2026) is a government-regulated, site-specific, non-transferable licence; (2) clean 18-month payment record with no arrears or dishonours; (3) 3 personal guarantors (Trenia Jackson, Beng Tan, John Mikey Troupis); (4) fully net lease structure. Tenant covenant strength to be assessed during due diligence.
POINT 04
Rent & Yield
Pass
Gross passing rent: $110,313 pa. Net income (after management fee and land tax loading): $102,630 pa. True net yield at asking price: 5.06%. Forward yield (post 30 Aug 2026 review at 3%): 5.23%. Yield passes at asking price of $2,030,000. Rent of $215/sqm NLA is at the lower end of the comparable range ($264-$341/sqm), consistent with a new operator establishing a base rent in a regional market.
POINT 05
WALE
Acceptable
WALE of 3.31 years (39.7 months remaining on fixed term as at May 2026). While below the preferred 5-year benchmark, the tenant holds three 5-year options extending potential tenure to 29 August 2044 (18.3 years). Given the non-transferable nature of the Medicare MRI licence at this location, the likelihood of tenant renewal is high. This is an acceptable risk profile for a medical imaging asset.
POINT 06
Rent Reviews
Pass
Fixed 3% annual rent reviews on 30 August each year. Reviews apply in both the current term and all three option terms. Fixed reviews provide certainty of income growth and outperform CPI in a low-inflation environment. No market-to-market risk during the fixed term.
POINT 07
Outgoings Recovery
Pass
Fully net lease. Tenant pays all outgoings including council rates, water rates, building insurance, repairs and maintenance, and land tax (single-holding basis). The only non-recoverable item is the land tax portfolio loading differential ($5,326 pa), which is the difference between the portfolio rate and the single-holding rate. This is a standard non-recoverable item for investors holding multiple properties.
POINT 08
Building Quality & Fitout
Pass
Purpose-built medical imaging facility with high-quality fitout. Interior photos confirm modern white curved reception desk, timber accents, pendant lighting, and clinical-grade finishes consistent with diagnostic imaging use. Exterior signage shows CT, MRI, X-Ray, Ultrasound, and Interventional Procedures services. NLA of 478 sqm on a 491 sqm lot (97.4% site coverage). The specialised fitout represents a significant capital investment by the tenant, increasing the cost of relocation and supporting lease renewal.
POINT 09
Location & Access
Pass
Located in the Traralgon CBD Activity Centre Zone, the principal commercial precinct of the Latrobe Valley. 770m from Traralgon Railway Station (VLine Gippsland line, 2 hrs to Melbourne). 6.8km from Latrobe Regional Hospital. Adjacent to the Gippsland Performing Arts Centre precinct. Strong patient access from surrounding Latrobe Valley towns via road and rail.
POINT 10
Site & Lot
Pass
Lot ID: 2/PS406133. Lot size: 491 sqm. Street frontage: 14.79m. NLA: 478 sqm. Site coverage: 97.4%. Single-tenancy commercial building. No strata or body corporate. Latrobe City Council. ACZ1 zoning supports medical use as of right.
POINT 11
Bank Guarantee
Pass
$28,875 cash bond (3 months at commencement rent). Paid 2 September 2024, confirmed by payment history. Standard security for a new operator on a 5-year net lease. No dishonours or arrears recorded in 18-month payment history.
POINT 12
Directors Guarantee
Pending
Three personal guarantors identified: Trenia Jackson, Beng Tan, and John Mikey Troupis. The scope of the directors guarantee (unlimited vs capped) has not been confirmed at this stage. This is to be confirmed with the agent (Colin Gooding, 0421 333 116) during due diligence.
POINT 13
Maintenance & Works
Pending
The lease records a vendor obligation to complete roof and guttering works within 30 days of lease commencement (by 29 September 2024). Confirmation that these works were completed is to be obtained from the agent during due diligence.
POINT 14
Flood & Bushfire
Pass
Flood: Not detected (Archistar, 7 May 2026). VicPlan confirms the property is NOT within the Floodway Overlay (FO) or Land Subject to Inundation Overlay (LSIO). Bushfire: Not detected. The Bushfire Management Overlay (BMO) is enabled in VicPlan but the subject property is NOT within this overlay. Both hazard checks return a PASS. Hazard map screenshots are embedded in Annexure A4.
POINT 15
Title & Encumbrances
Pending
A Section 173 Agreement is registered on title (reference U486289J, dated 01/11/1996). The nature and impact of this agreement on the property's use and development potential is to be confirmed with the agent and solicitor during due diligence.
POINT 16
Medicare MRI Licence
Pass
Victorian Imaging Specialists holds a valid Medicare-eligible MRI licence at 17 Church Street, Traralgon (LSPN 012459). Confirmed on the Australian Government Department of Health Medicare MRI register (last updated 17 February 2026). The licence is site-specific and non-transferable to a new operator at the same site without fresh government approval. This is a significant covenant indicator and a structural barrier to competing MRI supply in Traralgon.
A2 — Tenancy Schedule & Income Waterfall
Detailed rent workings and net income derivation
Item Detail
Tenant EntityVictorian Imaging Specialists Pty Ltd (ACN 677 870 763)
Trading AsVictorian Imaging Specialists
Lease TypeFully Net (100% outgoings recoverable, excl. land tax portfolio loading)
Commencement30 August 2024
Expiry29 August 2029
Remaining Term39.7 months (3.31 years) as at May 2026
Options3 x 5 years (to approx. 29 August 2044)
Rent ReviewFixed 3% pa on 30 August each year (current term and all option terms)
NLA478 sqm
Gross Passing Rent$110,313 pa ($9,192.75 pcm)
Rent per sqm NLA$214.71/sqm (at ask)
Bank Guarantee$28,875 cash bond (3 months at commencement rent, paid 2 Sep 2024)
Directors Guarantee3 personal guarantors: Trenia Jackson, Beng Tan, John Mikey Troupis. Scope pending confirmation.
Medicare MRI LicenceLSPN 012459 (confirmed, Dept of Health, 17 Feb 2026)

True Net Yield Derivation (at ask)

Gross Passing Rent$110,313 pa
Less: Management Fee (4.0%)($4,413)
Less: Land Tax Portfolio Loading (non-recoverable)($3,270)
Net Operating Income (NOI)$102,630 pa
Asking Price$2,030,000
True Net Yield (at ask)5.06%
Forward NOI (post 30 Aug 2026, +3%)$105,709 pa
Forward Yield (at ask)5.23%
A3 — 10-Year Cashflow Table
Year-by-year income, vacancy, and CapEx projections. Amber rows = vacancy events. Red rows = CapEx events.
Year Period Gross Rent Vacancy EGI Mgmt Fee NOI CapEx Net CF (pre-debt)
1May-27$110,313-$110,313($4,413)$102,630-$102,630
2May-28$113,622-$113,622($4,589)$105,633-$105,633
3May-29$117,031-$117,031($4,773)$108,722-$108,722
4May-30$120,542($40,181)$80,361($4,963)$53,623-$53,623
5May-31$124,158-$124,158($5,162)$115,171($60,900)$54,271
6May-32$127,883-$127,883($5,369)$118,536-$118,536
7May-33$131,719-$131,719($5,583)$121,999-$121,999
8May-34$135,671($45,224)$90,447($5,807)$59,702-$59,702
9May-35$139,741-$139,741($6,039)$129,227-$129,227
10May-36$143,933-$143,933($6,280)$132,999($60,900)$72,099

Terminal Value Sensitivity (Year 10 NOI: $132,999)

Metric Compression (−0.25%) Flat (Entry Cap) Softening (+0.25%)
Terminal Cap Rate4.81%5.06%5.31%
Gross Terminal Value$2,765,052$2,628,439$2,504,689
Less Selling Costs (2.0%)($55,301)($52,569)($50,094)
Net Terminal Value$2,709,751$2,575,870$2,454,595

For reference, at 5.0% pa capital growth the implied Year 10 value is $3,306,656. The terminal cap rate method above provides a more conservative, income-anchored exit range and is used for all return metric calculations. Return metrics (IRR, equity multiple) use the Flat terminal cap rate scenario.

A4 — Hazard & Risk Summary
Flood and bushfire risk assessment based on Archistar and VicPlan data (7 May 2026)
Flood Risk
Not Detected
Pass
Archistar (7 May 2026): Flood not detected. VicPlan confirms the property is NOT within the Floodway Overlay (FO) or Land Subject to Inundation Overlay (LSIO), despite these overlays being enabled in the layers panel. No flood risk identified.
Bushfire Risk
Not Detected
Pass
Archistar (7 May 2026): Bushfire not detected. VicPlan confirms the property is NOT within the Bushfire Management Overlay (BMO), despite the BMO being enabled in the layers panel. No bushfire risk identified.
Archistar hazard overlay map
Archistar aerial map — Flood and Bushfire overlays enabled. Subject property (pink highlight) is NOT within any hazard overlay.
VicPlan hazard overlay map
VicPlan map — FO, LSIO, and BMO overlays enabled. Subject property (blue dashed outline, No. 17) is NOT within any of these overlays.
A5 — Supply Pipeline
Archistar construction and DA-approved projects in the Traralgon area (7 May 2026)

The Traralgon pipeline is dominated by civic, education, and sports infrastructure. There is no evidence of new competing diagnostic imaging or medical consulting supply in the immediate pipeline. The supply of competing Medicare-eligible MRI services is further constrained by the Federal Government's licensing framework under the Health Insurance Act 1973.

Project Address / Location Value Stage Date Relevance Status
Traralgon Multi-Level Car Park32-34 Seymour Street$4.0MConstructionOct 2023CBD parkingActive
Latrobe Special Developmental SchoolGrey Street$13.7MConstructionMay 2023EducationActive
Stockdale Road Primary School UpgradeStockdale Road$8.7MConstructionApr 2023EducationActive
LRH Redevelopment Stage 3A10 Village Avenue$217.0MCompletedFeb 2022Health anchorComplete
Latrobe Special Dev School Junior Campus154-184 Grey Street$19.7MConstructionJan 2022EducationActive
Latrobe Creative Precinct (GPAC)Grey & Church Streets$30.0MCompleted2021CBD activationComplete
Gippsland Regional Aquatic CentreKay & Breed Streets$30.0MCompletedSep 2019Regional infraComplete
Quest Apartments196 Franklin Street$15.0MCompletedNov 2018AccommodationComplete

Source: Archistar supply pipeline data provided by user, 7 May 2026. No new competing medical imaging or diagnostic supply identified in the pipeline.

A6 — Educational Glossary
Definitions of key terms used throughout this report
Cap Rate (Capitalisation Rate)
The ratio of a property's net operating income to its purchase price, expressed as a percentage. A lower cap rate indicates a higher price relative to income (lower yield), typically reflecting stronger tenant quality, longer lease, or better location.
WALE (Weighted Average Lease Expiry)
The average time remaining across all leases in a property, weighted by the income each lease contributes. A higher WALE indicates greater income security. Calculated here on the remaining fixed term only, not including options.
True Net Yield
The net operating income (after all non-recoverable outgoings) divided by the purchase price. Labelled "(at ask)" when calculated from the asking price. This is the most accurate measure of the income return on a commercial property investment.
NOI (Net Operating Income)
Gross rental income less all non-recoverable outgoings (management fees, land tax portfolio loading). This is the income available to service debt and provide a return to the investor.
EGI (Effective Gross Income)
Gross rental income less vacancy allowance. Represents the income actually collected after accounting for periods when the property may be vacant between leases.
IRR (Internal Rate of Return)
The annualised rate of return that makes the net present value of all cashflows (including purchase, income, and sale proceeds) equal to zero. The leveraged IRR measures the return on equity; the unleveraged IRR measures the return on the total project cost.
Cash-on-Cash Return
The pre-tax cash flow in a given year divided by the total equity invested. Measures the annual income yield on your equity. In Year 1, this is lower than the property yield when debt costs exceed the property yield (negative leverage).
ICR (Interest Coverage Ratio)
Net operating income divided by annual interest expense. Measures how many times the property's income covers the interest bill. Standard commercial lender minimum is 1.5x. Below 1.5x may require a lower LVR or additional servicing income.
Net Lease
A lease structure where the tenant pays all or most outgoings (council rates, water, insurance, maintenance) in addition to the base rent. A fully net lease means the landlord's income is largely fixed and predictable, with minimal outgoings risk.
NLA (Net Lettable Area)
The floor area of a building available for lease, measured to the internal face of walls. NLA excludes common areas, plant rooms, and structural elements. Rent and building rates are typically expressed per sqm of NLA.
LVR (Loan-to-Value Ratio)
The loan amount as a percentage of the property's purchase price. A 70% LVR means the lender provides 70% of the purchase price as debt, and the investor contributes 30% as equity (plus acquisition costs).
Equity Multiple
Total returns (income + capital gain) divided by the initial equity invested. An equity multiple of 1.95x means that for every $1 of equity invested, the investor receives $1.95 back over the hold period (including the return of the original equity).
Terminal Value
The estimated sale price of the property at the end of the hold period. Calculated here using two methods: (1) terminal cap rate (Year 10 NOI divided by the exit cap rate) and (2) capital growth reference (5% pa compounding). Return metrics use the terminal cap rate method.
CapEx (Capital Expenditure)
One-off capital spending on the property, typically for major repairs, refurbishment, or tenant incentives. Modelled here as 3.0% of the purchase price ($60,900) applied in Year 5 and Year 10 of the hold period.
Absorption Rate
The rate at which available space is leased in a given market over a period of time. Calculated as the number of leased transactions divided by the number of active listings. A higher absorption rate indicates stronger demand relative to supply.
LSPN (Location Specific Practice Number)
A unique identifier issued by the Australian Government Department of Health to a specific practice location approved to provide Medicare-eligible MRI services. The LSPN is site-specific and non-transferable. Victorian Imaging Specialists holds LSPN 012459 at 17 Church Street, Traralgon.