Urban Flat Hasegawa
Residential
Building / Land
Tenanted
Osaka
Posted On 05-02-2020
5-12-25 Nakamiya, Asahi-ku, Osaka.
¥
36,500,000
Buy
-
Land Area
81.38 m2
-
Layout
-
-
Built Year
1994
-
Gross Yield
10.05%
Building / Land Information
|
Property Name (Jap): |
アーバンフラット長谷川 |
|
|
Property Name: |
Urban Flat Hasegawa |
|
Address (Jap): |
大阪市旭区中宮5丁目12-25 |
|
|
Address: |
5-12-25 Nakamiya, Asahi-ku, Osaka. |
|
Land Ownership: |
Freehold |
|
Building Structure: |
Steel |
|
Built Year: |
1994 |
|
Land Area: |
81.38 m2 / 875.97 ft2 |
Unit Information
|
Total Units: |
6 |
|
Layout: |
- |
|
Floor Area: |
159.75 m2 / 1,719.55 ft2 |
|
Occupancy Status: |
Tenanted |
Location Information
|
Transportation: |
Taishibashi-Imachi station / 11 minutes walking distance |
|
Map Link: |
https://goo.gl/maps/c1HjtGKYULXgu9Bw6 |
Additional Information
| Note 1: | 1DK x 6 units |
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥36,500,000 | ¥35,405,000 | ¥34,675,000 |
| Land Registration & Legal Fee (Estimated): | ¥250,000 | ||
Agency Brokerage Fee:
|
¥1,270,500 | ¥1,234,365 | ¥1,210,275 |
| Total Cost of Purchase: | ¥38,020,500 | ¥36,889,365 | ¥36,135,275 |
| Monthly | Annually | |
|---|---|---|
| Rental Income: | ¥305,800 | ¥3,669,600 |
| Building Management Fee: | -¥0 | -¥0 |
| Building Sinking Fund: | -¥0 | -¥0 |
| Other Miscellaneous Fee: | -¥0 | -¥0 |
| Agency Management Fee: | -¥16,819 | -¥201,828 |
| Annual Fixed Asset & City Planning Tax (Estimated): | - | -¥150,000 |
| Net Rental Income After Tax: | ¥3,317,772 | |
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥36,500,000 | ¥35,405,000 | ¥34,675,000 |
| Gross Rental Yield: | 10.05% | 10.36% | 10.58% |
| Net Rental Yield: | 9.12% | 9.40% | 9.60% |
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%
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%