Estate More Hakata Gran
Residential
Apartment
Tenanted
Fukuoka
Posted On 30-06-2020
1-18-8 Minoshima, Hakata-ku, Fukuoka.
¥
5,380,000
Buy
-
Floor Area
20.44 m2
-
Layout
1K
-
Built Year
1995
-
Gross Yield
8.92%
Building / Land Information
|
Property Name (Jap): |
エステート・モア・博多グラン |
|
|
Property Name: |
Estate More Hakata Gran |
|
Address (Jap): |
福岡市博多区美野島１丁目18-8 |
|
|
Address: |
1-18-8 Minoshima, Hakata-ku, Fukuoka. |
|
Land Ownership: |
Freehold |
|
Building Structure: |
Steel Reinforced Concrete |
|
Built Year: |
1995 |
Unit Information
|
Total Units: |
257 |
|
Layout: |
1K |
|
Floor / Total Floors: |
8 Floor / 14 Floors |
|
Floor Area: |
20.44 m2 / 220.02 ft2 |
|
Balcony Area: |
2.52 m2 / 27.13 ft2 |
|
Occupancy Status: |
Tenanted |
Location Information
|
Transportation: |
Hakata station / 15 minutes walking distance |
|
Map Link: |
https://goo.gl/maps/KpsQMWeAc3UUWkDt6 |
Additional Information
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥5,380,000 | ¥5,218,600 | ¥5,111,000 |
| Land Registration & Legal Fee (Estimated): | ¥120,000 | ||
Agency Brokerage Fee:
|
¥243,540 | ¥238,214 | ¥234,663 |
| Total Cost of Purchase: | ¥5,743,540 | ¥5,576,814 | ¥5,465,663 |
| Monthly | Annually | |
|---|---|---|
| Rental Income: | ¥40,000 | ¥480,000 |
| Building Management Fee: | -¥6,000 | -¥72,000 |
| Building Sinking Fund: | -¥3,000 | -¥36,000 |
| Other Miscellaneous Fee: | -¥0 | -¥0 |
| Agency Management Fee: | -¥2,200 | -¥26,400 |
| Annual Fixed Asset & City Planning Tax (Estimated): | - | -¥33,395 |
| Net Rental Income After Tax: | ¥312,205 | |
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥5,380,000 | ¥5,218,600 | ¥5,111,000 |
| Gross Rental Yield: | 8.92% | 9.20% | 9.39% |
| Net Rental Yield: | 6.02% | 6.20% | 6.33% |
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%