Maison De Kita Maruyama 912
Residential
Apartment
Tenanted
Hoikaido
Posted On 14-03-2020
25-4-1 Kita 6 Jonishi, Chuo-ku, Sapporo.
¥
3,950,000
Buy
-
Floor Area
17.92 m2
-
Layout
1R
-
Built Year
1990
-
Gross Yield
10.49%
Building / Land Information
|
Property Name (Jap): |
メゾン・ド・北円山 912 |
|
|
Property Name: |
Maison De Kita Maruyama 912 |
|
Address (Jap): |
札幌市中央区北六条西25丁目4-1 |
|
|
Address: |
25-4-1 Kita 6 Jonishi, Chuo-ku, Sapporo. |
|
Land Ownership: |
Freehold |
|
Building Structure: |
Steel Reinforced Concrete |
|
Built Year: |
1990 |
Unit Information
|
Total Units: |
127 |
|
Layout: |
1R |
|
Floor / Total Floors: |
9 Floor / 14 Floors |
|
Floor Area: |
17.92 m2 / 192.89 ft2 |
|
Balcony Area: |
1.14 m2 / 12.27 ft2 |
|
Balcony Facing: |
West |
|
Occupancy Status: |
Tenanted |
Location Information
|
Transportation: |
Nishi 28 chome station / 7 minutes walking distance |
|
Map Link: |
https://goo.gl/maps/UGowJeLR6cbBc7w26 |
Additional Information
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥3,950,000 | ¥3,831,500 | ¥3,752,500 |
| Land Registration & Legal Fee (Estimated): | ¥110,000 | ||
Agency Brokerage Fee:
|
¥195,800 | ¥190,586 | ¥187,110 |
| Total Cost of Purchase: | ¥4,255,800 | ¥4,132,086 | ¥4,049,610 |
| Monthly | Annually | |
|---|---|---|
| Rental Income: | ¥34,546 | ¥414,552 |
| Building Management Fee: | -¥5,000 | -¥60,000 |
| Building Sinking Fund: | -¥3,670 | -¥44,040 |
| Other Miscellaneous Fee: | -¥2,500 | -¥30,000 |
| Agency Management Fee: | -¥1,900 | -¥22,800 |
| Annual Fixed Asset & City Planning Tax (Estimated): | - | -¥30,200 |
| Net Rental Income After Tax: | ¥227,512 | |
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥3,950,000 | ¥3,831,500 | ¥3,752,500 |
| Gross Rental Yield: | 10.49% | 10.82% | 11.05% |
| Net Rental Yield: | 6.06% | 6.24% | 6.37% |