Panrunex Crystal Hakata II
Residential
Apartment
Tenanted
Fukuoka
Posted On 23-11-2019
3-20-29 Yoshizuka, Hakata-ku, Fukuoka.
¥
5,200,000
Buy
-
Floor Area
25.20 m2
-
Layout
1K
-
Built Year
1992
-
Gross Yield
9.23%
Building / Land Information
|
Property Name (Jap): |
パンルネックスクリスタル博多Ⅱ |
|
|
Property Name: |
Panrunex Crystal Hakata II |
|
Address (Jap): |
福岡県福岡市博多区吉塚３丁目２０−２９ |
|
|
Address: |
3-20-29 Yoshizuka, Hakata-ku, Fukuoka. |
|
Land Ownership: |
Freehold |
|
Building Structure: |
Reinforced Concrete |
|
Built Year: |
1992 |
Unit Information
|
Total Units: |
27 |
|
Layout: |
1K |
|
Floor / Total Floors: |
2 Floor / 4 Floors |
|
Floor Area: |
25.20 m2 / 271.25 ft2 |
|
Balcony Area: |
3.00 m2 / 32.29 ft2 |
|
Balcony Facing: |
Southeast |
|
Occupancy Status: |
Tenanted |
Location Information
|
Transportation: |
Higashi-Hie station / 12 minutes walking distance |
|
Map Link: |
https://goo.gl/maps/asTyKMEYsFWYaveXA |
Additional Information
| Note 1: | Hakata station / 14 minutes walking distance |
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥5,200,000 | ¥5,044,000 | ¥4,940,000 |
| Land Registration & Legal Fee (Estimated): | ¥120,000 | ||
Agency Brokerage Fee:
|
¥237,600 | ¥232,452 | ¥229,020 |
| Total Cost of Purchase: | ¥5,557,600 | ¥5,396,452 | ¥5,289,020 |
| Monthly | Annually | |
|---|---|---|
| Rental Income: | ¥40,000 | ¥480,000 |
| Building Management Fee: | -¥6,100 | -¥73,200 |
| Building Sinking Fund: | -¥5,800 | -¥69,600 |
| Other Miscellaneous Fee: | -¥0 | -¥0 |
| Agency Management Fee: | -¥2,200 | -¥26,400 |
| Annual Fixed Asset & City Planning Tax (Estimated): | - | -¥47,000 |
| Net Rental Income After Tax: | ¥263,800 | |
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥5,200,000 | ¥5,044,000 | ¥4,940,000 |
| Gross Rental Yield: | 9.23% | 9.52% | 9.72% |
| Net Rental Yield: | 5.59% | 5.77% | 5.89% |
Related Properties
Actus Hakata Station East
¥ 8,700,000
3-4-26 Hakataekihigashi, Hakata Ward, ...
-
Floor Area
21.04 m2
-
Layout
1K
-
Built Year
2000
-
Gross Yield
6%
Pure Dome Palace Hakata
¥ 7,900,000
4-chōme-24-26 Hakata Ekimae, Hakata ...
-
Floor Area
21.00 m2
-
Layout
1K
-
Built Year
2000
-
Gross Yield
5.47%
Dyna Court Blossom ...
¥ 8,400,000
2-11-21 Kiyokawa, Chuo Ward, Fukuoka.
-
Floor Area
20.23 m2
-
Layout
1K
-
Built Year
1998
-
Gross Yield
6.86%