Chambord 3 Shin-Osaka 8F
Residential
Apartment
Tenanted
Osaka
Posted On 07-03-2020
4-1-11 Higashinakajima, Higashiyodogawa-ku.
¥
8,200,000
Buy
-
Floor Area
23.08 m2
-
Layout
1R
-
Built Year
1980
-
Gross Yield
7.32%
Building / Land Information
|
Property Name (Jap): |
シャンボール第3新大阪8階 |
|
|
Property Name: |
Chambord 3 Shin-Osaka 8F |
|
Address (Jap): |
大阪市東淀川區東中島4-1-11 |
|
|
Address: |
4-1-11 Higashinakajima, Higashiyodogawa-ku. |
|
Land Ownership: |
Freehold |
|
Building Structure: |
Steel Reinforced Concrete |
|
Built Year: |
1980 |
Unit Information
|
Total Units: |
109 |
|
Layout: |
1R |
|
Floor / Total Floors: |
8 Floor / 8 Floors |
|
Floor Area: |
23.08 m2 / 248.43 ft2 |
|
Balcony Area: |
3.72 m2 / 40.04 ft2 |
|
Balcony Facing: |
West |
|
Occupancy Status: |
Tenanted |
Location Information
|
Transportation: |
Shin-Osaka station / 5 minutes walking distance |
|
Map Link: |
https://goo.gl/maps/BiLNQkC8jiEkZHWGA |
Additional Information
| Amenities: | City center, all shopping facilities and restaurant nearby |
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥8,200,000 | ¥7,954,000 | ¥7,790,000 |
| Land Registration & Legal Fee (Estimated): | ¥130,000 | ||
Agency Brokerage Fee:
|
¥336,600 | ¥328,482 | ¥323,070 |
| Total Cost of Purchase: | ¥8,666,600 | ¥8,412,482 | ¥8,243,070 |
| Monthly | Annually | |
|---|---|---|
| Rental Income: | ¥50,000 | ¥600,000 |
| Building Management Fee: | -¥2,310 | -¥27,720 |
| Building Sinking Fund: | -¥3,460 | -¥41,520 |
| Other Miscellaneous Fee: | -¥230 | -¥2,760 |
| Agency Management Fee: | -¥2,750 | -¥33,000 |
| Annual Fixed Asset & City Planning Tax (Estimated): | - | -¥26,800 |
| Net Rental Income After Tax: | ¥468,200 | |
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥8,200,000 | ¥7,954,000 | ¥7,790,000 |
| Gross Rental Yield: | 7.32% | 7.54% | 7.70% |
| Net Rental Yield: | 5.71% | 5.89% | 6.01% |
Related Properties
Grampia Fuse 206
Residential
Apartment
Tenanted
Osaka
¥ 5,800,000
1-19-14 Chodo, Higashiosaka, Osaka.
-
Floor Area
17.55 m2
-
Layout
1R
-
Built Year
1988
-
Gross Yield
8.69%