Asking Price
$4,640,000
Asking Net Yield
4.75%
Net Income
$220,371
WALE (Income)
4.68 yrs
Asset Type
Industrial
Lease Type
Net
Tenancy
Single
Market Status
Off-Market
NLA
1,826 sqm
Land Area
3,033 sqm
NLA $/m² (from asking price)
$2,541
Land $/m² (from asking price)
$1,530
All yields shown are true net yields (after non-recoverable landlord costs).
Property Photos



16-Point Checklist
1
Address
37-39 Macbeth Street, Braeside VIC 3195. The property is located within the established South East Melbourne industrial precinct, zoned Industrial 1 under the Kingston Council planning scheme.
Source: Lease Schedule, Item 4.
2
Property Link
Source: Cameron Commercial listing page.
3
Asset Type
PASSIndustrial warehouse facility with a Gross Lettable Area of 1,826 sqm on a land area of 3,033 sqm, representing 60.2% site coverage. The property features a clear span warehouse, renovated internal offices, and a large concrete and bitumen fenced front yard with 30 metres of frontage to Macbeth Street and dual front crossovers. Zoned Industrial 1 under the Kingston Council planning scheme. No heritage overlays are noted.
Source: Cameron listing, Lease Schedule Item 4, user-provided data.
4
Asking Price
The asking price is $4,640,000. The property is currently listed as off-market through Cameron Commercial. This equates to $2,541/sqm on NLA and $1,530/sqm on land area.
Source: User-provided data, Cameron listing.
5
Asking Net Yield
FAILThe true net yield at the guide price is 4.75% (current) and 4.89% (forward). This is calculated after deducting standard 5% management fees from the gross passing rent. The user-provided 5.00% yield is a gross yield calculation, not a true net yield. The property fails the 5.00% net yield threshold for single-tenanted assets.
True net yield of 4.75% is below the 5.00% minimum threshold for single-tenanted assets. To achieve 5.00% net, the purchase price would need to be approximately $4,407,000.
Source: Calculated from Lease Schedule Item 6 ($231,969.39 gross rent), less 5% management fees ($11,598.47), divided by $4,640,000 asking price.
6
Passing Net Rent
The current gross passing rent is $231,969.39 per annum plus GST. The lease commenced on 1 January 2026, and no escalation has occurred yet. The first 3.0% fixed increase will occur on 1 January 2027. The true net income after landlord management fees is $220,370.92 per annum. Note that the online listing states an old rent of $145,905 net per annum from a prior monthly tenancy, which has been superseded by this new executed lease.
Discrepancy: Cameron listing shows $145,905 net p.a. on a monthly tenancy. This is outdated. The current executed lease confirms $231,969.39 p.a. on a 5-year term commencing 1 Jan 2026.
Source: Lease Schedule, Item 6 and Item 8. Cameron listing (historical data).
6a
Lease Commencement
The lease commencement date is 1 January 2026. This is a new lease replacing the prior agreement that commenced 1 February 2023, which was transferred by Deed on 2 February 2024 and renewed by Deed on 26 November 2024.
Source: Lease Schedule, Item 8. Additional Provisions, Item 17(1).
6b
Lease Expiry
The lease expiry date is 31 December 2030, based on the 5-year term commencing 1 January 2026 as specified in the Lease Schedule.
Source: Lease Schedule, Item 8.
7
Remaining Lease Term
PASSThe remaining lease term is 4.68 years (4 years and 8 months) from today. This is a single-tenanted property, so the WALE by income, WALE by total NLA, and WALE by leased NLA are all 4.68 years. This comfortably exceeds the 1.5-year minimum threshold.
Source: Calculated from lease expiry 31 Dec 2030 minus today (28 Apr 2026). 1,708 days / 365.25 = 4.68 years.
8
Option Term
PASSThe tenant has two further terms of five years each, providing a total potential lease duration of 15 years from commencement. Options must be exercised in writing between 3 and 6 months before the current term ends. Directors must provide guarantees for each renewed lease.
Source: Lease Schedule, Item 15. Clause 12 (Further Terms).
9
Yearly Increases
PASSThe rent is subject to fixed 3.0% annual increases on the anniversary of each commencement date. A market rent review occurs at the commencement of each new option term. There are no CPI reviews. The 3.0% fixed increases provide predictable income growth throughout the term.
Source: Lease Schedule, Item 13.
10
National/International Tenant
LOCAL SMEThe tenant, PMG Engineering Group Pty Ltd, is a local Melbourne-based SME specialising in plastic injection moulding and toolmaking. They are not a national or international brand. The business has 30 years of operating history and is ISO 9001 certified. The tenant entity (ACN: 673 061 197) appears to be a relatively recent registration, though the underlying business has traded for three decades. Covenant strength should be assessed as part of due diligence.
Source: Lease Schedule, Item 2. PMG Engineering website (pmgeng.com.au).
11
Bank Guarantee
PASSA security deposit equal to three months rent plus GST is required under the Lease Schedule. This equates to $57,992.35 plus GST at the current rent. The deposit can be provided as a bank guarantee from an ADI approved by the landlord. The landlord may increase the deposit to two times the standard amount if the tenant defaults more than twice.
Source: Lease Schedule, Item 16. Clause 13 (Security Deposit). Special Condition 4.
12
Directors Guarantee
PRESENTCraig Trevor Nyssen and Despina Lambrou, both directors of the tenant company, have signed as guarantors. Under Clause 15, they guarantee the performance of all tenant obligations for the term and any further terms, indemnifying the landlord against all loss. Both guarantors signed on 15 December 2025.
Source: Execution page (page 1-2). Lease Schedule, Item 3. Clause 15.
13
Outgoings and Lease Structure
NET LEASEThis is a net lease structure where the tenant pays 100% of building outgoings for the premises. Clause 5.4 and Item 10 of the Lease Schedule confirm the tenant must reimburse all outgoings including rates, levies, land tax, maintenance, and insurance. For outgoings benefiting the premises only, the tenant pays 100%. For shared outgoings, the tenant pays a proportion based on lettable area. Standard commercial practice dictates that management fees (estimated at 5% of gross rent) remain a non-recoverable landlord cost.
Source: Lease Schedule, Item 10. Clause 5.4. Clause 1 (Building Outgoings definition).
14
Flood and Bushfire
CLEARThe property is not impacted by flood or bushfire zones. Review of the provided hazard maps confirms the property sits outside the flood overlay (which affects areas to the south and west) and outside the bushfire prone area overlay (which affects areas to the south-east).
Both flood and bushfire overlays have been checked against state government mapping tools. The property is clear of both hazards.

FLOOD - CLEAR
Property is not within a flood overlay zone
Source: Victorian Government Planning Maps

BUSHFIRE - CLEAR
Property is not within a bushfire prone area
Source: Victorian Government Planning Maps
Hazard overlays checked via Victorian Government Planning Maps portal on 28 Apr 2026.
Source: Victorian Government Planning Maps (flood and bushfire overlays).
15
Final Property Summary
FAILThe property achieves a FAIL verdict. While the remaining lease term of 4.68 years comfortably exceeds the 1.5-year minimum requirement, the true net yield of 4.75% falls below the strict 5.00% minimum threshold for single-tenanted assets. This yield shortfall occurs because standard management fees (5% of gross rent) must be deducted as a landlord cost to determine the true net position, reducing the apparent 5.00% gross yield down to 4.75% net.
To achieve a 5.00% true net yield, the purchase price would need to reduce to approximately $4,407,000, representing a discount of $233,000 (5.0%) from the current asking price.
Follow-up items:
1. Confirm email address for Ben Murphy at Cameron.
2. Confirm whether any landlord works were required as part of the new lease execution.
3. Clarify the discrepancy between the old listing data ($145,905 net, monthly tenancy) and the new lease.
1. Confirm email address for Ben Murphy at Cameron.
2. Confirm whether any landlord works were required as part of the new lease execution.
3. Clarify the discrepancy between the old listing data ($145,905 net, monthly tenancy) and the new lease.
Source: CAS assessment rules (5.00% net yield threshold, 1.5-year WALE threshold).
16
Comment / Remarks
This is a functional industrial asset in the tightly held Braeside precinct with excellent access to major arterials including the Dingley Bypass and Boundary Road. The new 5-year lease provides secure income with 3.0% fixed annual escalations, though the tenant is a local SME rather than a national covenant. The property benefits from the South East Melbourne industrial market, which has vacancy rates around 3.5% and strong tenant demand. The critical risk is the true net yield of 4.75%, which falls below the 5.00% minimum threshold for a single-tenanted asset once management fees are deducted. The HAZCHEM signage on site is consistent with the tenant's plastics manufacturing operations.
Source: Analysis of all provided documents and market research.
Passing Net Rent Workings
| Year | Period | Gross Rent (p.a.) | Escalation |
|---|---|---|---|
| Year 1 | 1 Jan 2026 to 31 Dec 2026 | $231,969.39 | Base rent |
| Year 2 | 1 Jan 2027 to 31 Dec 2027 | $238,928.47 | +3.0% fixed |
| Year 3 | 1 Jan 2028 to 31 Dec 2028 | $246,096.32 | +3.0% fixed |
| Year 4 | 1 Jan 2029 to 31 Dec 2029 | $253,479.21 | +3.0% fixed |
| Year 5 | 1 Jan 2030 to 31 Dec 2030 | $261,083.59 | +3.0% fixed |
Net Income Waterfall
| Item | Amount (pa) | Recoverable from Tenant | Landlord Cost |
|---|---|---|---|
| Gross Passing Rent | $231,969.39 | - | - |
| Less: Council Rates | ($0.00) | Yes (100%) | $0.00 |
| Less: Water Rates | ($0.00) | Yes (100%) | $0.00 |
| Less: Land Tax | ($0.00) | Yes (100%) | $0.00 |
| Less: Insurance | ($0.00) | Yes (100%) | $0.00 |
| Less: Management Fees | ($11,598.47) | No | ($11,598.47) |
| Total Non-Recoverable Outgoings | ($11,598.47) | - | ($11,598.47) |
| True Net Income (Current) | $220,370.92 | - | - |
| True Net Income (Forward, Year 2) | $226,982.05 | - | - |
Management fees estimated at 5% of gross rent, which is the standard CAS assumption for non-recoverable landlord costs. All other outgoings are 100% recoverable from the tenant under the net lease structure (Lease Schedule, Item 10).
Tenancy Schedule
| # | Tenant Name | NLA (sqm) | Passing Rent (pa) | Rent $/psm | Lease Expiry | Remaining Term | Option Term | Review Structure |
|---|---|---|---|---|---|---|---|---|
| 1 | PMG Engineering Group Pty Ltd | 1,826 | $231,969.39 | $127.04 | 31 Dec 2030 | 4.68 yrs | 2 x 5 yrs | 3.0% Fixed, Market at Option |
| WALE Summary | 1,826 | $231,969.39 | $127.04 | WALE (Income): 4.68 yrs | WALE (Area): 4.68 yrs | |||
Derived Metrics Summary
| Metric | Value | Workings |
|---|---|---|
| Site Coverage | 60.2% | 1,826 sqm NLA / 3,033 sqm Land Area x 100 |
| Gross Rent $/psm | $127.04/sqm | $231,969.39 Gross Rent / 1,826 sqm NLA |
| True Net Yield at Guide (Current) | 4.75% | $220,370.92 True Net Income / $4,640,000 Asking Price x 100 |
| True Net Yield at Guide (Forward) | 4.89% | $226,982.05 Forward Net Income / $4,640,000 Asking Price x 100 |
| Price/sqm (Land) (from asking price) | $1,530/sqm | $4,640,000 Asking Price / 3,033 sqm Land Area |
| Price/sqm (NLA) (from asking price) | $2,541/sqm | $4,640,000 Asking Price / 1,826 sqm NLA |
| Landlord Net Cost as % of Gross | 5.0% | $11,598.47 Landlord Net Cost / $231,969.39 Gross Rent x 100 |
Yield Reference Table
| Purchase Price | True Net Yield (Current) | True Net Yield (Forward) |
|---|---|---|
| $4,200,000 | 5.25% | 5.40% |
| $4,400,000 | 5.01% | 5.16% |
| $4,500,000 | 4.90% | 5.04% |
| $4,640,000 (Guide Price) | 4.75% | 4.89% |
| $4,800,000 | 4.59% | 4.73% |
| $5,000,000 | 4.41% | 4.54% |
| $5,200,000 | 4.24% | 4.37% |
| $5,400,000 | 4.08% | 4.20% |
Interactive Charts
10-Year Income Projection
Projected annual net income based on 3.0% fixed annual escalations
Gross vs Net Income Over Time
Comparison of gross rent and true net income across the lease term
- Gross Rent
- True Net Income
Income Breakdown
Current year allocation of gross rent
Net Income to Landlord: $220,371
Management Fees: $11,598
Yield Sensitivity
True net yield at various purchase prices
Agent Contact Details
| Role | Name | Agency | Phone | |
|---|---|---|---|---|
| Primary Agent | Ben Murphy | Cameron | 0414 356 063 | WAITING_AGENT_INFO |
| Secondary Agent | N/A | N/A | N/A | N/A |