Maison Bell City
Residential
Building / Land
Tenanted
Osaka
Posted On 08-03-2020
3-20-14 Noe, Joto-ku, Osaka.
¥
98,000,000
Buy
-
Land Area
151.58 m2
-
Layout
-
-
Built Year
1990
-
Gross Yield
8.57%
Building / Land Information
|
Property Name (Jap): |
メゾンベルシティ |
|
|
Property Name: |
Maison Bell City |
|
Address (Jap): |
大阪市城東区野江３丁目20-14 |
|
|
Address: |
3-20-14 Noe, Joto-ku, Osaka. |
|
Land Ownership: |
Freehold |
|
Building Structure: |
Steel |
|
Built Year: |
1990 |
|
Land Area: |
151.58 m2 / 1,631.61 ft2 |
Unit Information
|
Total Units: |
15 |
|
Layout: |
- |
|
Floor Area: |
380.36 m2 / 4,094.20 ft2 |
|
Occupancy Status: |
Tenanted |
Location Information
|
Transportation: |
Noeuchindai station / 4 minutes walking distance |
|
Map Link: |
https://goo.gl/maps/kNtjsMNyJ1L24MMx8 |
Additional Information
| Note 1: | 2 shops at 1st floor / building with 15 units |
| Note 2: | Kyoto-Osaka Main Line JR Noe station 7 minutes walking distance |
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥98,000,000 | ¥95,060,000 | ¥93,100,000 |
| Land Registration & Legal Fee (Estimated): | ¥400,000 | ||
Agency Brokerage Fee:
|
¥3,300,000 | ¥3,202,980 | ¥3,138,300 |
| Total Cost of Purchase: | ¥101,700,000 | ¥98,662,980 | ¥96,638,300 |
| Monthly | Annually | |
|---|---|---|
| Rental Income: | ¥699,720 | ¥8,396,640 |
| Building Management Fee: | -¥0 | -¥0 |
| Building Sinking Fund: | -¥0 | -¥0 |
| Other Miscellaneous Fee: | -¥0 | -¥0 |
| Agency Management Fee: | -¥38,485 | -¥461,815 |
| Annual Fixed Asset & City Planning Tax (Estimated): | - | -¥500,000 |
| Net Rental Income After Tax: | ¥7,434,825 | |
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥98,000,000 | ¥95,060,000 | ¥93,100,000 |
| Gross Rental Yield: | 8.57% | 8.83% | 9.02% |
| Net Rental Yield: | 7.80% | 8.04% | 8.21% |
Related Properties
Noble Nakamiya
¥ 70,000,000
1-7-8 Nakamiya, Asahi-ku, Osaka.
-
Land Area
158.64 m2
-
Layout
-
-
Built Year
1988
-
Gross Yield
10.36%
Merry Goround Oriono
¥ 54,000,000
5-14-20 Oriono, Sumiyoshi-ku, Osaka.
-
Land Area
109.26 m2
-
Layout
-
-
Built Year
1988
-
Gross Yield
10.18%
Urban Flat Hasegawa
¥ 36,500,000
5-12-25 Nakamiya, Asahi-ku, Osaka.
-
Land Area
81.38 m2
-
Layout
-
-
Built Year
1994
-
Gross Yield
10.05%