Imperial Hiraodai 407
Residential
Apartment
Tenanted
Fukuoka
Posted On 12-11-2019
3-24-36 Hirao, Chuo Ward, Fukuoka.
¥
9,280,000
Buy
-
Floor Area
63.69 m2
-
Layout
3LDK
-
Built Year
1975
-
Gross Yield
9.7%
Building / Land Information
|
Property Name (Jap): |
インペリアル平尾台 407 |
|
|
Property Name: |
Imperial Hiraodai 407 |
|
Address (Jap): |
福岡市中央区平尾３丁目24-36 |
|
|
Address: |
3-24-36 Hirao, Chuo Ward, Fukuoka. |
|
Land Ownership: |
Freehold |
|
Building Structure: |
Steel Reinforced Concrete |
|
Built Year: |
1975 |
Unit Information
|
Total Units: |
59 |
|
Layout: |
3LDK |
|
Floor / Total Floors: |
4 Floor / 8 Floors |
|
Floor Area: |
63.69 m2 / 685.56 ft2 |
|
Balcony Area: |
5.54 m2 / 59.63 ft2 |
|
Balcony Facing: |
Southeast |
|
Occupancy Status: |
Tenanted |
Location Information
|
Transportation: |
Hirao station / 10 minutes walking distance |
|
Map Link: |
https://goo.gl/maps/6UwpxUj9zkhSCu8U8 |
Additional Information
| Note 1: | 5 months deposit (JPY375,000) carry forward to new owner |
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥9,280,000 | ¥9,001,600 | ¥8,816,000 |
| Land Registration & Legal Fee (Estimated): | ¥160,000 | ||
Agency Brokerage Fee:
|
¥372,240 | ¥363,053 | ¥356,928 |
| Total Cost of Purchase: | ¥9,812,240 | ¥9,524,653 | ¥9,332,928 |
| Monthly | Annually | |
|---|---|---|
| Rental Income: | ¥75,000 | ¥900,000 |
| Building Management Fee: | -¥8,020 | -¥96,240 |
| Building Sinking Fund: | -¥9,500 | -¥114,000 |
| Other Miscellaneous Fee: | -¥0 | -¥0 |
| Agency Management Fee: | -¥4,125 | -¥49,500 |
| Annual Fixed Asset & City Planning Tax (Estimated): | - | -¥62,182 |
| Net Rental Income After Tax: | ¥578,078 | |
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥9,280,000 | ¥9,001,600 | ¥8,816,000 |
| Gross Rental Yield: | 9.70% | 10.00% | 10.21% |
| Net Rental Yield: | 6.53% | 6.73% | 6.87% |
Related Properties
Lions Mansion Maizuru ...
¥ 29,980,000
2-7-1 Maizuru, Chuo-ku, Fukuoka.
-
Floor Area
78.96 m2
-
Layout
3LDK
-
Built Year
1985
-
Gross Yield
0%
Core Mansion Otemon ...
¥ 54,000,000
1-2-23 Otemon, Chuo-ku, Fukuoka.
-
Floor Area
101.32 m2
-
Layout
3LDK
-
Built Year
2003
-
Gross Yield
4.64%