Estate More Hakata Gran 618
Residential
Apartment
Tenanted
Fukuoka
Posted On 09-09-2019
2-chome-1-27 Minoshima, Hakata-ku, Fukuoka.
¥
8,000,000
Buy
-
Floor Area
27.69 m2
-
Layout
2K
-
Built Year
1995
-
Gross Yield
9%
Building / Land Information
|
Property Name (Jap): |
エステート・モア博多グラン 618 |
|
|
Property Name: |
Estate More Hakata Gran 618 |
|
Address (Jap): |
福岡市博多区美野島１丁目 17-8 |
|
|
Address: |
2-chome-1-27 Minoshima, Hakata-ku, Fukuoka. |
|
Land Ownership: |
Freehold |
|
Building Structure: |
Steel Reinforced Concrete |
|
Built Year: |
1995 |
Unit Information
|
Total Units: |
257 |
|
Layout: |
2K |
|
Floor / Total Floors: |
6 Floor / 9 Floors |
|
Floor Area: |
27.69 m2 / 298.06 ft2 |
|
Balcony Area: |
4.20 m2 / 45.21 ft2 |
|
Balcony Facing: |
South |
|
Occupancy Status: |
Tenanted |
Location Information
|
Transportation: |
Hakata station / 15 minutes walking distance |
|
Map Link: |
https://goo.gl/maps/S6UXWspwSZwyiDtSA |
Additional Information
| Amenities: | Supermarket and convenience store nearby |
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥8,000,000 | ¥7,760,000 | ¥7,600,000 |
| Land Registration & Legal Fee (Estimated): | ¥150,000 | ||
Agency Brokerage Fee:
|
¥330,000 | ¥322,080 | ¥316,800 |
| Total Cost of Purchase: | ¥8,480,000 | ¥8,232,080 | ¥8,066,800 |
| Monthly | Annually | |
|---|---|---|
| Rental Income: | ¥60,000 | ¥720,000 |
| Building Management Fee: | -¥8,000 | -¥96,000 |
| Building Sinking Fund: | -¥4,000 | -¥48,000 |
| Other Miscellaneous Fee: | -¥0 | -¥0 |
| Agency Management Fee: | -¥3,300 | -¥39,600 |
| Annual Fixed Asset & City Planning Tax (Estimated): | - | -¥45,877 |
| Net Rental Income After Tax: | ¥490,523 | |
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥8,000,000 | ¥7,760,000 | ¥7,600,000 |
| Gross Rental Yield: | 9.00% | 9.28% | 9.47% |
| Net Rental Yield: | 6.33% | 6.52% | 6.66% |
Related Properties
Asahi Plaza Hakata V
¥ 9,900,000
4−1−31, Katakasu, Hakata-ku, Fukuoka
-
Floor Area
33.62 m2
-
Layout
2K
-
Built Year
1991
-
Gross Yield
6.67%
States Tenjin Minami 2F
¥ 7,000,000
1-11-9 Kiyokawa, Chuo-ku, Fukuoka
-
Floor Area
28.08 m2
-
Layout
2K
-
Built Year
1990
-
Gross Yield
9.26%
States Tenjin Minami 501
¥ 7,800,000
1-11-9 Kiyokawa, Chuo-ku, Fukuoka
-
Floor Area
36.00 m2
-
Layout
2K
-
Built Year
1990
-
Gross Yield
8.92%