Itopia Tenjin East
Residential
Apartment
Tenanted
Fukuoka
Posted On 10-06-2020
11-3 Tsumashoji, Hakata-ku, Fukuoka.
¥
5,800,000
Buy
-
Floor Area
20.85 m2
-
Layout
1K
-
Built Year
1992
-
Gross Yield
9.1%
Building / Land Information
|
Property Name (Jap): |
イトーピア天神東 |
|
|
Property Name: |
Itopia Tenjin East |
|
Address (Jap): |
福岡市博多区対馬小路11-3 |
|
|
Address: |
11-3 Tsumashoji, Hakata-ku, Fukuoka. |
|
Land Ownership: |
Freehold |
|
Building Structure: |
Reinforced Concrete |
|
Built Year: |
1992 |
Unit Information
|
Total Units: |
57 |
|
Layout: |
1K |
|
Floor / Total Floors: |
5 Floor / 11 Floors |
|
Floor Area: |
20.85 m2 / 224.43 ft2 |
|
Balcony Area: |
4.45 m2 / 47.90 ft2 |
|
Balcony Facing: |
South |
|
Occupancy Status: |
Tenanted |
Location Information
|
Transportation: |
Nakasukawabata station / 10 minutes walking distance |
|
Map Link: |
https://goo.gl/maps/cCPkqPJRZTkTvLfW7 |
Additional Information
| Amenities: | City center, all shopping facilities and restaurant nearby |
| Note 1: | Tenjin station / 15 minutes walking distance |
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥5,800,000 | ¥5,626,000 | ¥5,510,000 |
| Land Registration & Legal Fee (Estimated): | ¥130,000 | ||
Agency Brokerage Fee:
|
¥257,400 | ¥251,658 | ¥247,830 |
| Total Cost of Purchase: | ¥6,187,400 | ¥6,007,658 | ¥5,887,830 |
| Monthly | Annually | |
|---|---|---|
| Rental Income: | ¥44,000 | ¥528,000 |
| Building Management Fee: | -¥4,300 | -¥51,600 |
| Building Sinking Fund: | -¥2,160 | -¥25,920 |
| Other Miscellaneous Fee: | -¥0 | -¥0 |
| Agency Management Fee: | -¥2,420 | -¥29,040 |
| Annual Fixed Asset & City Planning Tax (Estimated): | - | -¥30,866 |
| Net Rental Income After Tax: | ¥390,574 | |
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥5,800,000 | ¥5,626,000 | ¥5,510,000 |
| Gross Rental Yield: | 9.10% | 9.38% | 9.58% |
| Net Rental Yield: | 6.81% | 7.02% | 7.17% |
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%