Nishinari-ku Tsurumibashi Minpaku Terrace
Commercial
Minpaku / Hotel
Tenanted
Osaka
Posted On 01-09-2019
Tsurumibashi, Nishinari Ward, Osaka.
¥
35,200,000
Buy
-
Land Area
49.02 m2
-
Layout
3LDK
-
Built Year
1979
-
Gross Yield
19.77%
Building / Land Information
|
Property Name (Jap): |
西成区鶴見橋民泊テラス |
|
|
Property Name: |
Nishinari-ku Tsurumibashi Minpaku Terrace |
|
Address (Jap): |
大阪市西成区鶴見橋 |
|
|
Address: |
Tsurumibashi, Nishinari Ward, Osaka. |
|
Land Ownership: |
Freehold |
|
Building Structure: |
Light Steel |
|
Built Year: |
1979 |
|
Land Area: |
49.02 m2 / 527.65 ft2 |
Unit Information
|
Layout: |
3LDK |
|
Floor Area: |
120.00 m2 / 1,291.68 ft2 |
|
Occupancy Status: |
Tenanted |
Location Information
|
Transportation: |
Hanazonocho station / 6 minutes walking distance |
|
Map Link: |
https://goo.gl/maps/gMh2L6pxM1KpXnFt9 |
Additional Information
| Note 1: | Monthly income is based on 70% occupancy rate |
| Note 2: | Licenced Minpaku in operation |
| Note 3: | Popular tourism district with convenient transportation |
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥35,200,000 | ¥34,144,000 | ¥33,440,000 |
| Land Registration & Legal Fee (Estimated): | ¥250,000 | ||
Agency Brokerage Fee:
|
¥1,227,600 | ¥1,192,752 | ¥1,169,520 |
| Total Cost of Purchase: | ¥36,677,600 | ¥35,586,752 | ¥34,859,520 |
| Monthly | Annually | |
|---|---|---|
| Rental Income: | ¥580,000 | ¥6,960,000 |
| Building Management Fee: | -¥350,000 | -¥4,200,000 |
| Building Sinking Fund: | -¥0 | -¥0 |
| Other Miscellaneous Fee: | -¥0 | -¥0 |
| Agency Management Fee: | -¥31,900 | -¥382,800 |
| Annual Fixed Asset & City Planning Tax (Estimated): | - | -¥100,000 |
| Net Rental Income After Tax: | ¥2,277,200 | |
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥35,200,000 | ¥34,144,000 | ¥33,440,000 |
| Gross Rental Yield: | 19.77% | 20.38% | 20.81% |
| Net Rental Yield: | 6.48% | 6.68% | 6.82% |
Related Properties
Tsuruhashi Minpaku
¥ 33,000,000
4-chome-10-23 Tsuruhashi, Ikuno-ku, Osaka.
-
Land Area
44.88 m2
-
Layout
3LDK
-
Built Year
1970
-
Gross Yield
7.27%
Winbell Midoribashi 401
¥ 32,800,000
2-2-9 Higashinakamoto, Higashinari-ku, Osaka.
-
Floor Area
72.43 m2
-
Layout
3LDK
-
Built Year
1997
-
Gross Yield
0%