新今宮 The One
Commercial
Minpaku / Hotel
Vacant
Osaka
Posted On 08-10-2021
1-10-16 Hanazonokita, Nishinari Ward, Osaka
¥
15,500,000
Buy
-
Land Area
m2
-
Layout
1K
-
Built Year
2019
-
Gross Yield
16.26%
Building / Land Information
|
Property Name (Jap): |
新今宮 The One |
|
|
Property Name: |
新今宮 The One |
|
Address (Jap): |
大阪市西成區花園北一丁目10-16 |
|
|
Address: |
1-10-16 Hanazonokita, Nishinari Ward, Osaka |
|
Land Ownership: |
Freehold |
|
Building Structure: |
Steel |
|
Built Year: |
2019 |
Unit Information
|
Total Units: |
54 |
|
Layout: |
1K |
|
Floor / Total Floors: |
4 Floor / 10 Floors |
|
Floor Area: |
13.63 m2 / 146.71 ft2 |
|
Occupancy Status: |
Vacant |
Location Information
|
Transportation: |
Shin-Imamiya station / 5 minutes walking distance |
|
Map Link: |
https://goo.gl/maps/XBhhDmFz6GAi1cs26 |
Additional Information
| Note 1: | Brand New Serviced Apartment (Minpaku) Project |
| Note 2: | 10 floors / 54 units / 13.63-15.1 sqm |
| Note 3: | Minpaku licence obtained and in operation |
| Note 4: | First 3-year guaranteed rental with Net Rental Yield @ 6% | On the 4th year thereafter, projected Net Yield of 7.92% is based on estimation with 80% room occupancy rate. |
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥15,500,000 | ¥15,035,000 | ¥14,725,000 |
| Land Registration & Legal Fee (Estimated): | ¥0 | ||
Agency Brokerage Fee:
|
¥577,500 | ¥562,155 | ¥551,925 |
| Total Cost of Purchase: | ¥16,077,500 | ¥15,597,155 | ¥15,276,925 |
| Monthly | Annually | |
|---|---|---|
| Rental Income: | ¥210,000 | ¥2,520,000 |
| Building Management Fee: | -¥6,000 | -¥72,000 |
| Building Sinking Fund: | -¥6,000 | -¥72,000 |
| Other Miscellaneous Fee: | -¥80,400 | -¥964,800 |
| Agency Management Fee: | -¥11,550 | -¥138,600 |
| Annual Fixed Asset & City Planning Tax (Estimated): | - | -¥57,000 |
| Net Rental Income After Tax: | ¥1,215,600 | |
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥15,500,000 | ¥15,035,000 | ¥14,725,000 |
| Gross Rental Yield: | 16.26% | 16.76% | 17.11% |
| Net Rental Yield: | 7.92% | 8.16% | 8.33% |
Related Properties
Grand Maison Yorikicho 604
¥ 8,900,000
7-11 Yorikimachi, Kita-ku, Osaka.
-
Floor Area
22.65 m2
-
Layout
1K
-
Built Year
1984
-
Gross Yield
7.42%
Grand Maison Yorikicho 603
¥ 8,900,000
7-11 Yorikimachi, Kita-ku, Osaka.
-
Floor Area
22.65 m2
-
Layout
1K
-
Built Year
1984
-
Gross Yield
7.42%
Grand Maison Yorikicho 202
¥ 8,900,000
7-11 Yorikimachi, Kita-ku, Osaka.
-
Floor Area
22.65 m2
-
Layout
1K
-
Built Year
1984
-
Gross Yield
7.42%