Neo Heights Tenjin 603
Residential
Apartment
Vacant
Fukuoka
Posted On 16-08-2019
2-chome-10-31 Daimyo, Chuo-ku, Fukuoka
¥
6,500,000
Buy
-
Floor Area
22.80 m2
-
Layout
1K
-
Built Year
1984
-
Gross Yield
7.75%
Building / Land Information
|
Property Name (Jap): |
ネオハイツ天神 603 |
|
|
Property Name: |
Neo Heights Tenjin 603 |
|
Address (Jap): |
福岡市 中央区 大名 ２丁目 10-31 |
|
|
Address: |
2-chome-10-31 Daimyo, Chuo-ku, Fukuoka |
|
Land Ownership: |
Freehold |
|
Building Structure: |
Reinforced Concrete |
|
Built Year: |
1984 |
Unit Information
|
Layout: |
1K |
|
Floor / Total Floors: |
6 Floor / 11 Floors |
|
Floor Area: |
22.80 m2 / 245.42 ft2 |
|
Balcony Area: |
3.30 m2 / 35.52 ft2 |
|
Balcony Facing: |
South |
|
Occupancy Status: |
Vacant |
Location Information
|
Transportation: |
Akasaka station / 3 minutes walking distance |
|
Map Link: |
https://goo.gl/maps/KmPmdGYQap3jXibV7 |
Additional Information
| Amenities: | Main street and surrounded by commercial buildings |
| Note 1: | Corner unit with side window, bright and airy |
| Note 2: | Building allow residential and office use |
| Note 3: | Vacant unit, rental income based on market estimation |
| Note 4: | Very prime location, short of supply in the market |
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥6,500,000 | ¥6,305,000 | ¥6,175,000 |
| Land Registration & Legal Fee (Estimated): | ¥130,000 | ||
Agency Brokerage Fee:
|
¥280,500 | ¥274,065 | ¥269,775 |
| Total Cost of Purchase: | ¥6,910,500 | ¥6,709,065 | ¥6,574,775 |
| Monthly | Annually | |
|---|---|---|
| Rental Income: | ¥42,000 | ¥504,000 |
| Building Management Fee: | -¥4,900 | -¥58,800 |
| Building Sinking Fund: | -¥3,910 | -¥46,920 |
| Other Miscellaneous Fee: | -¥0 | -¥0 |
| Agency Management Fee: | -¥2,310 | -¥27,720 |
| Annual Fixed Asset & City Planning Tax (Estimated): | - | -¥35,000 |
| Net Rental Income After Tax: | ¥335,560 | |
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥6,500,000 | ¥6,305,000 | ¥6,175,000 |
| Gross Rental Yield: | 7.75% | 7.99% | 8.16% |
| Net Rental Yield: | 5.36% | 5.53% | 5.64% |
Related Properties
Actus Hakata Station East
¥ 8,700,000
3-4-26 Hakataekihigashi, Hakata Ward, ...
-
Floor Area
21.04 m2
-
Layout
1K
-
Built Year
2000
-
Gross Yield
6%
Pure Dome Palace Hakata
¥ 7,900,000
4-chōme-24-26 Hakata Ekimae, Hakata ...
-
Floor Area
21.00 m2
-
Layout
1K
-
Built Year
2000
-
Gross Yield
5.47%
Dyna Court Blossom ...
¥ 8,400,000
2-11-21 Kiyokawa, Chuo Ward, Fukuoka.
-
Floor Area
20.23 m2
-
Layout
1K
-
Built Year
1998
-
Gross Yield
6.86%