Tenka-ya Minpaku
Commercial
Minpaku / Hotel
Tenanted
Osaka
Posted On 24-09-2019
1-chome-4-27 Shotenshita, Nishinari-ku, Osaka.
¥
36,300,000
Buy
-
Land Area
47.86 m2
-
Layout
5LDK
-
Built Year
1989
-
Gross Yield
14.55%
Building / Land Information
|
Property Name (Jap): |
天下荼屋民泊 |
|
|
Property Name: |
Tenka-ya Minpaku |
|
Address (Jap): |
大阪府大阪市西成区聖天下1-4-27 |
|
|
Address: |
1-chome-4-27 Shotenshita, Nishinari-ku, Osaka. |
|
Land Ownership: |
Freehold |
|
Building Structure: |
Reinforced Concrete |
|
Built Year: |
1989 |
|
Land Area: |
47.86 m2 / 515.17 ft2 |
Unit Information
|
Layout: |
5LDK |
|
Floor Area: |
90.86 m2 / 978.02 ft2 |
|
Occupancy Status: |
Tenanted |
Location Information
|
Transportation: |
Kita-Tengachaya station / 8 minutes walking distance |
|
Map Link: |
https://goo.gl/maps/MiKo4N4yiwo3PfJL7 |
Additional Information
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥36,300,000 | ¥35,211,000 | ¥34,485,000 |
| Land Registration & Legal Fee (Estimated): | ¥250,000 | ||
Agency Brokerage Fee:
|
¥1,263,900 | ¥1,227,963 | ¥1,204,005 |
| Total Cost of Purchase: | ¥37,813,900 | ¥36,688,963 | ¥35,939,005 |
| Monthly | Annually | |
|---|---|---|
| Rental Income: | ¥440,000 | ¥5,280,000 |
| Building Management Fee: | -¥32,400 | -¥388,800 |
| Building Sinking Fund: | -¥0 | -¥0 |
| Other Miscellaneous Fee: | -¥118,000 | -¥1,416,000 |
| Agency Management Fee: | -¥24,200 | -¥290,400 |
| Annual Fixed Asset & City Planning Tax (Estimated): | - | -¥90,000 |
| Net Rental Income After Tax: | ¥3,094,800 | |
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥36,300,000 | ¥35,211,000 | ¥34,485,000 |
| Gross Rental Yield: | 14.55% | 15.00% | 15.31% |
| Net Rental Yield: | 8.42% | 8.68% | 8.87% |