Shin Imamiya Minpaku
Commercial
Minpaku / Hotel
Tenanted
Osaka
Posted On 11-01-2020
1-7 Hanazonokita, Nishinari-ku, Osaka.
¥
32,800,000
Buy
-
Land Area
39.73 m2
-
Layout
1LDK
-
Built Year
1980
-
Gross Yield
7.11%
Building / Land Information
|
Property Name (Jap): |
新今宫民宿 |
|
|
Property Name: |
Shin Imamiya Minpaku |
|
Address (Jap): |
大阪市西成區花園北1丁目7 |
|
|
Address: |
1-7 Hanazonokita, Nishinari-ku, Osaka. |
|
Land Ownership: |
Freehold |
|
Building Structure: |
Wooden |
|
Built Year: |
1980 |
|
Land Area: |
39.73 m2 / 427.65 ft2 |
Unit Information
|
Layout: |
1LDK |
|
Floor Area: |
62.79 m2 / 675.87 ft2 |
|
Occupancy Status: |
Tenanted |
Location Information
|
Transportation: |
Shin-Imamiya station / 5 minutes walking distance |
|
Map Link: |
https://goo.gl/maps/PpqAddk7Ge9wQhCR8 |
Additional Information
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥32,800,000 | ¥31,816,000 | ¥31,160,000 |
| Land Registration & Legal Fee (Estimated): | ¥150,000 | ||
Agency Brokerage Fee:
|
¥1,148,400 | ¥1,115,928 | ¥1,094,280 |
| Total Cost of Purchase: | ¥34,098,400 | ¥33,081,928 | ¥32,404,280 |
| Monthly | Annually | |
|---|---|---|
| Rental Income: | ¥194,400 | ¥2,332,800 |
| Building Management Fee: | -¥48,600 | -¥583,200 |
| Building Sinking Fund: | -¥0 | -¥0 |
| Other Miscellaneous Fee: | -¥0 | -¥0 |
| Agency Management Fee: | -¥10,692 | -¥128,304 |
| Annual Fixed Asset & City Planning Tax (Estimated): | - | -¥60,000 |
| Net Rental Income After Tax: | ¥1,561,296 | |
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥32,800,000 | ¥31,816,000 | ¥31,160,000 |
| Gross Rental Yield: | 7.11% | 7.33% | 7.49% |
| Net Rental Yield: | 4.75% | 4.90% | 5.01% |