新今宮 The One Commercial
Minpaku / Hotel
Vacant
Osaka

Posted On 08-10-2021
location-icon1-10-16 Hanazonokita, Nishinari Ward, Osaka

¥ 15,500,000 Buy like image

Building / Land Information

property image

Property Name (Jap):

新今宮 The One

property image

Property Name:

新今宮 The One

property image

Address (Jap):

大阪市西成區花園北一丁目10-16

property image

Address:

1-10-16 Hanazonokita, Nishinari Ward, Osaka

property image

Land Ownership:

Freehold

property image

Building Structure:

Steel

property image

Built Year:

2019

Unit Information

property image

Total Units:

54

property image

Layout:

1K

property image

Floor / Total Floors:

4 Floor / 10 Floors

property image

Floor Area:

13.63 m2 / 146.71 ft2

property image

Occupancy Status:

Vacant

Location Information

property image

Transportation:

Shin-Imamiya station / 5 minutes walking distance

property image

Map Link:

https://goo.gl/maps/XBhhDmFz6GAi1cs26

Additional Information

Note 1: Brand New Serviced Apartment (Minpaku) Project
Note 2: 10 floors / 54 units / 13.63-15.1 sqm
Note 3: Minpaku licence obtained and in operation
Note 4: First 3-year guaranteed rental with Net Rental Yield @ 6% | On the 4th year thereafter, projected Net Yield of 7.92% is based on estimation with 80% room occupancy rate.
  Offer Price 3%Off Offer Price 5%Off Offer Price
Purchase Price: ¥15,500,000 ¥15,035,000 ¥14,725,000
Land Registration & Legal Fee (Estimated): ¥0
Agency Brokerage Fee: Help
¥577,500 ¥562,155 ¥551,925
Total Cost of Purchase: ¥16,077,500 ¥15,597,155 ¥15,276,925
  Monthly Annually
Rental Income: ¥210,000 ¥2,520,000
Building Management Fee: -¥6,000 -¥72,000
Building Sinking Fund: -¥6,000 -¥72,000
Other Miscellaneous Fee: -¥80,400 -¥964,800
Agency Management Fee: -¥11,550 -¥138,600
Annual Fixed Asset & City Planning Tax (Estimated): - -¥57,000
Net Rental Income After Tax: ¥1,215,600
  Offer Price 3%Off Offer Price 5%Off Offer Price
Purchase Price: ¥15,500,000 ¥15,035,000 ¥14,725,000
Gross Rental Yield: 16.26% 16.76% 17.11%
Net Rental Yield: 7.92% 8.16% 8.33%

Related Properties

like image

Grand Maison Yorikicho 604

Residential Apartment Tenanted
Osaka

¥ 8,900,000

7-11 Yorikimachi, Kita-ku, Osaka.

like image

Grand Maison Yorikicho 603

Residential Apartment Tenanted
Osaka

¥ 8,900,000

7-11 Yorikimachi, Kita-ku, Osaka.

like image

Grand Maison Yorikicho 202

Residential Apartment Tenanted
Osaka

¥ 8,900,000

7-11 Yorikimachi, Kita-ku, Osaka.