

















| 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 | $106,575 | 0.96x | Red |
ICR thresholds: Green ≥ 1.5x (standard lender minimum), Amber 1.2x–1.49x, Red < 1.2x. Base Case row highlighted. The Base Case ICR of 1.16x falls below the standard lender threshold. A lower LVR (55% Conservative scenario gives a 1.60x ICR) or demonstrated additional servicing income may be required. Discuss with your broker early in the due diligence process.
The following table summarises the estimated acquisition costs and total funds required to complete this transaction at the asking price.
| Item | Amount ($) | % of Acquisition Price |
|---|---|---|
| Acquisition Price | $2,030,000 | 100.0% |
| Stamp Duty (Regional VIC, 50% concession) | $55,975 | 2.76% |
| Legal Fees (1 tenancy) | $6,000 | 0.30% |
| Building Report | $2,030 | 0.10% |
| Valuation Report | $2,436 | 0.12% |
| Other (BA Fee, Title Insurance, Misc) | $40,600 | 2.00% |
| Loan Issuance Fee (0.20% of debt) | $4,060 | 0.20% |
| Total Acquisition Costs | $111,101 | 5.47% |
| Equity Required (incl. costs) | $720,101 | 35.47% |
| Debt (70% LVR) | $1,421,000 | 70.00% |
| Total Funds Required | $2,141,101 | 105.47% |
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.
| 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 |
| 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.
| Industry | Gippsland % | 1yr Change | 10yr Change |
|---|---|---|---|
| Health Care & Social Assistance | 19.5% | +16.7% | +104.8% |
| Construction | 10.8% | +3.3% | N/A |
| Retail Trade | 9.8% | +10.4% | N/A |
| Education & Training | 9.0% | −20.6% | N/A |
| Agriculture, Forestry & Fishing | 7.0% | −19.3% | N/A |
Source: Jobs and Skills Australia, Gippsland Employment Region Industry Profile, March 2025
| Metric | Gippsland | Victoria |
|---|---|---|
| Bachelor Degree or above | 14.9% | 29.2% |
| Certificate III | 17.4% | 10.9% |
| Year 12 | 11.5% | 14.9% |
| Aged 65+ | 24.7% | ~17.7% |
| Aged 50+ | 37.7% | N/A |
| Avg motor vehicles / dwelling | 2.0 | N/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.
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.
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.
| Category | Assumption | Value Used | Source |
|---|---|---|---|
| Income | Passing Rent | $102,630 pa (Net) | Signed lease / IM |
| Income | Rent Escalation | 3.0% fixed pa | InvestorKit Default |
| Vacancy | Downtime per event | 4 months | InvestorKit Default |
| Vacancy | Applied in Year(s) | Year 4 (May-30) and Year 8 (May-34) | InvestorKit Default |
| Outgoings | Management Fee | $4,413 pa (Year 1) | InvestorKit Default |
| Outgoings | Land Tax (non-recoverable) | $3,270 pa (Year 1) | InvestorKit Default |
| Outgoings | Outgoings Growth Rate | 4.0% pa | InvestorKit Default |
| CapEx | Allowance | $60,900 (3.0% of purchase price) | InvestorKit Default |
| CapEx | Applied in Year(s) | Year 5 (May-31) and Year 10 (May-36) | InvestorKit Default |
| Growth | Capital Growth Rate | 5.0% pa | InvestorKit Default |
| Exit | Terminal Cap Rate (Flat) | 5.06% | InvestorKit Default |
| Exit | Exit Price (capital growth ref.) | $3,306,656 | InvestorKit Default |
| Finance | Base Case LVR | 70% | InvestorKit Default |
| Finance | Base Case Interest Rate | 6.25% IO | InvestorKit Default |
| Finance | Loan Type | Interest-Only | InvestorKit Default |
| Finance | Loan Issuance Fee | 0.20% of debt ($4,060) | InvestorKit Default |
| Sale | Selling Costs | 2.0% of gross terminal value | InvestorKit Default |
| Acquisition | Stamp Duty | $55,975 | InvestorKit Default |
| Acquisition | Legal Fees | $6,000 | InvestorKit Default |
| Acquisition | Building Report | $2,030 (0.10%) | InvestorKit Default |
| Acquisition | Valuation Report | $2,436 (0.12%) | InvestorKit Default |
| Acquisition | Other (BA Fee, Title Ins, Misc) | $40,600 (2.00%) | InvestorKit Default |
| Item | Detail |
|---|---|
| Tenant Entity | Victorian Imaging Specialists Pty Ltd (ACN 677 870 763) |
| Trading As | Victorian Imaging Specialists |
| Lease Type | Fully Net (100% outgoings recoverable, excl. land tax portfolio loading) |
| Commencement | 30 August 2024 |
| Expiry | 29 August 2029 |
| Remaining Term | 39.7 months (3.31 years) as at May 2026 |
| Options | 3 x 5 years (to approx. 29 August 2044) |
| Rent Review | Fixed 3% pa on 30 August each year (current term and all option terms) |
| NLA | 478 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 Guarantee | 3 personal guarantors: Trenia Jackson, Beng Tan, John Mikey Troupis. Scope pending confirmation. |
| Medicare MRI Licence | LSPN 012459 (confirmed, Dept of Health, 17 Feb 2026) |
| Year | Period | Gross Rent | Vacancy | EGI | Mgmt Fee | NOI | CapEx | Net CF (pre-debt) |
|---|---|---|---|---|---|---|---|---|
| 1 | May-27 | $110,313 | - | $110,313 | ($4,413) | $102,630 | - | $102,630 |
| 2 | May-28 | $113,622 | - | $113,622 | ($4,589) | $105,633 | - | $105,633 |
| 3 | May-29 | $117,031 | - | $117,031 | ($4,773) | $108,722 | - | $108,722 |
| 4 | May-30 | $120,542 | ($40,181) | $80,361 | ($4,963) | $53,623 | - | $53,623 |
| 5 | May-31 | $124,158 | - | $124,158 | ($5,162) | $115,171 | ($60,900) | $54,271 |
| 6 | May-32 | $127,883 | - | $127,883 | ($5,369) | $118,536 | - | $118,536 |
| 7 | May-33 | $131,719 | - | $131,719 | ($5,583) | $121,999 | - | $121,999 |
| 8 | May-34 | $135,671 | ($45,224) | $90,447 | ($5,807) | $59,702 | - | $59,702 |
| 9 | May-35 | $139,741 | - | $139,741 | ($6,039) | $129,227 | - | $129,227 |
| 10 | May-36 | $143,933 | - | $143,933 | ($6,280) | $132,999 | ($60,900) | $72,099 |
| Metric | Compression (−0.25%) | Flat (Entry Cap) | Softening (+0.25%) |
|---|---|---|---|
| Terminal Cap Rate | 4.81% | 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.
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 Park | 32-34 Seymour Street | $4.0M | Construction | Oct 2023 | CBD parking | Active |
| Latrobe Special Developmental School | Grey Street | $13.7M | Construction | May 2023 | Education | Active |
| Stockdale Road Primary School Upgrade | Stockdale Road | $8.7M | Construction | Apr 2023 | Education | Active |
| LRH Redevelopment Stage 3A | 10 Village Avenue | $217.0M | Completed | Feb 2022 | Health anchor | Complete |
| Latrobe Special Dev School Junior Campus | 154-184 Grey Street | $19.7M | Construction | Jan 2022 | Education | Active |
| Latrobe Creative Precinct (GPAC) | Grey & Church Streets | $30.0M | Completed | 2021 | CBD activation | Complete |
| Gippsland Regional Aquatic Centre | Kay & Breed Streets | $30.0M | Completed | Sep 2019 | Regional infra | Complete |
| Quest Apartments | 196 Franklin Street | $15.0M | Completed | Nov 2018 | Accommodation | Complete |
Source: Archistar supply pipeline data provided by user, 7 May 2026. No new competing medical imaging or diagnostic supply identified in the pipeline.