Merry Goround Oriono
Residential
Building / Land
Tenanted
Osaka
Posted On 12-03-2020
5-14-20 Oriono, Sumiyoshi-ku, Osaka.
¥
54,000,000
Buy
-
Land Area
109.26 m2
-
Layout
-
-
Built Year
1988
-
Gross Yield
10.18%
Building / Land Information
|
Property Name (Jap): |
メリーゴーランドオリオノ |
|
|
Property Name: |
Merry Goround Oriono |
|
Address (Jap): |
大阪府大阪市住吉区遠里小野5丁目14-20 |
|
|
Address: |
5-14-20 Oriono, Sumiyoshi-ku, Osaka. |
|
Land Ownership: |
Freehold |
|
Building Structure: |
Steel |
|
Built Year: |
1988 |
|
Land Area: |
109.26 m2 / 1,176.07 ft2 |
Unit Information
|
Total Units: |
13 |
|
Layout: |
- |
|
Floor Area: |
228.29 m2 / 2,457.31 ft2 |
|
Occupancy Status: |
Tenanted |
Location Information
|
Transportation: |
Abiko-Mae station / 5 minutes walking distance |
|
Map Link: |
https://goo.gl/maps/PC1yEsecFynF54Uj8 |
Additional Information
| Note 1: | 1R x 13 units / Total 13 units |
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥54,000,000 | ¥52,380,000 | ¥51,300,000 |
| Land Registration & Legal Fee (Estimated): | ¥300,000 | ||
Agency Brokerage Fee:
|
¥1,848,000 | ¥1,794,540 | ¥1,758,900 |
| Total Cost of Purchase: | ¥56,148,000 | ¥54,474,540 | ¥53,358,900 |
| Monthly | Annually | |
|---|---|---|
| Rental Income: | ¥458,000 | ¥5,496,000 |
| Building Management Fee: | -¥0 | -¥0 |
| Building Sinking Fund: | -¥0 | -¥0 |
| Other Miscellaneous Fee: | -¥0 | -¥0 |
| Agency Management Fee: | -¥25,190 | -¥302,280 |
| Annual Fixed Asset & City Planning Tax (Estimated): | - | -¥300,000 |
| Net Rental Income After Tax: | ¥4,893,720 | |
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥54,000,000 | ¥52,380,000 | ¥51,300,000 |
| Gross Rental Yield: | 10.18% | 10.49% | 10.71% |
| Net Rental Yield: | 9.25% | 9.54% | 9.74% |
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%
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%
Gush Shinsaibashi
¥ 163,000,000
1-5-11 Shimanouchi, Chūō-ku, Osaka.
-
Land Area
97.48 m2
-
Layout
-
-
Built Year
1968
-
Gross Yield
7.66%