R-Guest Residence
Commercial
Minpaku / Hotel
Tenanted
Osaka
Posted On 31-10-2019
5-chome-6-3 Noda, Fukushima-ku, Osaka.
¥
41,300,000
Buy
-
Land Area
51.70 m2
-
Layout
5LDK
-
Built Year
1990
-
Gross Yield
14.24%
Building / Land Information
|
Property Name (Jap): |
R-Guest Residence |
|
|
Property Name: |
R-Guest Residence |
|
Address (Jap): |
大阪市福島區野田5丁目6-3 |
|
|
Address: |
5-chome-6-3 Noda, Fukushima-ku, Osaka. |
|
Land Ownership: |
Freehold |
|
Building Structure: |
Wooden |
|
Built Year: |
1990 |
|
Land Area: |
51.70 m2 / 556.50 ft2 |
Unit Information
|
Layout: |
5LDK |
|
Floor Area: |
98.80 m2 / 1,063.48 ft2 |
|
Occupancy Status: |
Tenanted |
Location Information
|
Transportation: |
Noda station / 8 minutes walking distance |
|
Map Link: |
https://goo.gl/maps/ZovpAaXBVCNNUYYE6 |
Additional Information
| Note 1: | Minpaku licence ready in Nov 2019 |
| Note 2: | 14 guests capacity |
| Note 3: | 3 train lines available / very convenient location |
| Note 4: | Fully furnished |
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥41,300,000 | ¥40,061,000 | ¥39,235,000 |
| Land Registration & Legal Fee (Estimated): | ¥350,000 | ||
Agency Brokerage Fee:
|
¥1,428,900 | ¥1,388,013 | ¥1,360,755 |
| Total Cost of Purchase: | ¥43,078,900 | ¥41,799,013 | ¥40,945,755 |
| Monthly | Annually | |
|---|---|---|
| Rental Income: | ¥490,000 | ¥5,880,000 |
| Building Management Fee: | -¥170,000 | -¥2,040,000 |
| Building Sinking Fund: | -¥0 | -¥0 |
| Other Miscellaneous Fee: | -¥3,000 | -¥36,000 |
| Agency Management Fee: | -¥26,950 | -¥323,400 |
| Annual Fixed Asset & City Planning Tax (Estimated): | - | -¥167,000 |
| Net Rental Income After Tax: | ¥3,313,600 | |
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥41,300,000 | ¥40,061,000 | ¥39,235,000 |
| Gross Rental Yield: | 14.24% | 14.68% | 14.99% |
| Net Rental Yield: | 8.08% | 8.33% | 8.50% |