Grampia Fuse 206
Residential
Apartment
Tenanted
Osaka
Posted On 14-03-2020
1-19-14 Chodo, Higashiosaka, Osaka.
¥
5,800,000
Buy
-
Floor Area
17.55 m2
-
Layout
1R
-
Built Year
1988
-
Gross Yield
8.69%
Building / Land Information
|
Property Name (Jap): |
グランピア布施 206 |
|
|
Property Name: |
Grampia Fuse 206 |
|
Address (Jap): |
大阪府東大阪市長堂1-19-14 |
|
|
Address: |
1-19-14 Chodo, Higashiosaka, Osaka. |
|
Land Ownership: |
Freehold |
|
Building Structure: |
Reinforced Concrete |
|
Built Year: |
1988 |
Unit Information
|
Total Units: |
40 |
|
Layout: |
1R |
|
Floor / Total Floors: |
2 Floor / 5 Floors |
|
Floor Area: |
17.55 m2 / 188.91 ft2 |
|
Balcony Area: |
3.51 m2 / 37.78 ft2 |
|
Balcony Facing: |
West |
|
Occupancy Status: |
Tenanted |
Location Information
|
Transportation: |
Fuse station / 5 minutes walking distance |
|
Map Link: |
https://goo.gl/maps/9JkxzehRXEAy9koS7 |
Additional Information
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥5,800,000 | ¥5,626,000 | ¥5,510,000 |
| Land Registration & Legal Fee (Estimated): | ¥110,000 | ||
Agency Brokerage Fee:
|
¥257,400 | ¥251,658 | ¥247,830 |
| Total Cost of Purchase: | ¥6,167,400 | ¥5,987,658 | ¥5,867,830 |
| Monthly | Annually | |
|---|---|---|
| Rental Income: | ¥42,000 | ¥504,000 |
| Building Management Fee: | -¥8,960 | -¥107,520 |
| Building Sinking Fund: | -¥1,000 | -¥12,000 |
| Other Miscellaneous Fee: | -¥300 | -¥3,600 |
| Agency Management Fee: | -¥2,310 | -¥27,720 |
| Annual Fixed Asset & City Planning Tax (Estimated): | - | -¥20,300 |
| Net Rental Income After Tax: | ¥332,860 | |
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥5,800,000 | ¥5,626,000 | ¥5,510,000 |
| Gross Rental Yield: | 8.69% | 8.96% | 9.15% |
| Net Rental Yield: | 5.73% | 5.90% | 6.03% |
Related Properties
Chambord 3 Shin-Osaka 8F
Residential
Apartment
Tenanted
Osaka
¥ 8,200,000
4-1-11 Higashinakajima, Higashiyodogawa-ku.
-
Floor Area
23.08 m2
-
Layout
1R
-
Built Year
1980
-
Gross Yield
7.32%