Sun Royal Ikeda Bird Hills 1 Gokan 415
Residential
Apartment
Tenanted
Osaka
Posted On 04-09-2019
76-16 Fushiocho, Ikeda, Osaka.
¥
6,500,000
Buy
-
Floor Area
85.71 m2
-
Layout
4LDK
-
Built Year
1988
-
Gross Yield
10.15%
Building / Land Information
|
Property Name (Jap): |
サンロイヤル池田バードヒルズ１号館 415 |
|
|
Property Name: |
Sun Royal Ikeda Bird Hills 1 Gokan 415 |
|
Address (Jap): |
大阪池田市伏尾町76-16 |
|
|
Address: |
76-16 Fushiocho, Ikeda, Osaka. |
|
Land Ownership: |
Freehold |
|
Building Structure: |
Reinforced Concrete |
|
Built Year: |
1988 |
Unit Information
|
Total Units: |
232 |
|
Layout: |
4LDK |
|
Floor / Total Floors: |
4 Floor / 7 Floors |
|
Floor Area: |
85.71 m2 / 922.58 ft2 |
|
Balcony Area: |
15.75 m2 / 169.53 ft2 |
|
Balcony Facing: |
West |
|
Occupancy Status: |
Tenanted |
Location Information
|
Transportation: |
Kyuanji Bus stop / 8 minutes walking distance |
|
Map Link: |
https://goo.gl/maps/HU8y2w5YQWgWj5q79 |
Additional Information
| Note 1: | Residential area near school |
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥6,500,000 | ¥6,305,000 | ¥6,175,000 |
| Land Registration & Legal Fee (Estimated): | ¥150,000 | ||
Agency Brokerage Fee:
|
¥280,500 | ¥274,065 | ¥269,775 |
| Total Cost of Purchase: | ¥6,930,500 | ¥6,729,065 | ¥6,594,775 |
| Monthly | Annually | |
|---|---|---|
| Rental Income: | ¥55,000 | ¥660,000 |
| Building Management Fee: | -¥9,790 | -¥117,480 |
| Building Sinking Fund: | -¥8,140 | -¥97,680 |
| Other Miscellaneous Fee: | -¥200 | -¥2,400 |
| Agency Management Fee: | -¥3,025 | -¥36,300 |
| Annual Fixed Asset & City Planning Tax (Estimated): | - | -¥64,000 |
| Net Rental Income After Tax: | ¥342,140 | |
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥6,500,000 | ¥6,305,000 | ¥6,175,000 |
| Gross Rental Yield: | 10.15% | 10.47% | 10.69% |
| Net Rental Yield: | 5.86% | 6.04% | 6.17% |
Related Properties
Hirakata City House
Residential
House
Vacant
Osaka
¥ 37,800,000
1-18-11 Tsudayamate Hirakata, Osaka.
-
Floor Area
100.75 m2
-
Layout
4LDK
-
Built Year
2014
-
Gross Yield
0%