Brillian Maison Ono
Residential
Apartment
Tenanted
Tokyo
Posted On 13-11-2019
1-chome-34-15 Misawa, Hino, Tokyo.
¥
4,200,000
Buy
-
Floor Area
15.15 m2
-
Layout
1K
-
Built Year
1985
-
Gross Yield
9.71%
Building / Land Information
|
Property Name (Jap): |
ブリリアン・メゾン・オノ |
|
|
Property Name: |
Brillian Maison Ono |
|
Address (Jap): |
東京都日野市三沢１丁目３４−１５ |
|
|
Address: |
1-chome-34-15 Misawa, Hino, Tokyo. |
|
Land Ownership: |
Freehold |
|
Building Structure: |
Reinforced Concrete |
|
Built Year: |
1985 |
Unit Information
|
Total Units: |
43 |
|
Layout: |
1K |
|
Floor / Total Floors: |
4 Floor / 5 Floors |
|
Floor Area: |
15.15 m2 / 163.07 ft2 |
|
Balcony Area: |
2.50 m2 / 26.91 ft2 |
|
Occupancy Status: |
Tenanted |
Location Information
|
Transportation: |
Takahatafudo station / 5 minutes walking distance |
|
Map Link: |
https://goo.gl/maps/3rK4TM8i7xVvmzxX8 |
Additional Information
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥4,200,000 | ¥4,074,000 | ¥3,990,000 |
| Land Registration & Legal Fee (Estimated): | ¥110,000 | ||
Agency Brokerage Fee:
|
¥204,600 | ¥200,442 | ¥197,670 |
| Total Cost of Purchase: | ¥4,514,600 | ¥4,384,442 | ¥4,297,670 |
| Monthly | Annually | |
|---|---|---|
| Rental Income: | ¥34,000 | ¥408,000 |
| Building Management Fee: | -¥7,390 | -¥88,680 |
| Building Sinking Fund: | -¥5,530 | -¥66,360 |
| Other Miscellaneous Fee: | -¥0 | -¥0 |
| Agency Management Fee: | -¥1,870 | -¥22,440 |
| Annual Fixed Asset & City Planning Tax (Estimated): | - | -¥32,000 |
| Net Rental Income After Tax: | ¥198,520 | |
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥4,200,000 | ¥4,074,000 | ¥3,990,000 |
| Gross Rental Yield: | 9.71% | 10.01% | 10.23% |
| Net Rental Yield: | 5.11% | 5.26% | 5.37% |