Estate More Tenjin Studio 14F
Residential
Apartment
Tenanted
Fukuoka
Posted On 31-08-2019
2-chome-2-5 Haruyoshi, Chuo-ku, Fukuoka
¥
8,800,000
Buy
-
Floor Area
23.34 m2
-
Layout
1K
-
Built Year
1998
-
Gross Yield
6.82%
Building / Land Information
|
Property Name (Jap): |
エステートモア天神Studio 14F |
|
|
Property Name: |
Estate More Tenjin Studio 14F |
|
Address (Jap): |
福岡市中央区 春吉２丁目 2-5 |
|
|
Address: |
2-chome-2-5 Haruyoshi, Chuo-ku, Fukuoka |
|
Land Ownership: |
Freehold |
|
Building Structure: |
Steel Reinforced Concrete |
|
Built Year: |
1998 |
Unit Information
|
Total Units: |
329 |
|
Layout: |
1K |
|
Floor / Total Floors: |
14 Floor / 15 Floors |
|
Floor Area: |
23.34 m2 / 251.23 ft2 |
|
Balcony Area: |
3.91 m2 / 42.09 ft2 |
|
Occupancy Status: |
Tenanted |
Location Information
|
Transportation: |
Watanabe-Dori station / 7 minutes walking distance |
|
Map Link: |
https://goo.gl/maps/atuhhxbjP1dUewoRA |
Additional Information
| Amenities: | Prime area, shopping, eatery nearby |
| Note 1: | Tenjin-minami station / 12 minutes walking distance |
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥8,800,000 | ¥8,536,000 | ¥8,360,000 |
| Land Registration & Legal Fee (Estimated): | ¥130,000 | ||
Agency Brokerage Fee:
|
¥356,400 | ¥347,688 | ¥341,880 |
| Total Cost of Purchase: | ¥9,286,400 | ¥9,013,688 | ¥8,831,880 |
| Monthly | Annually | |
|---|---|---|
| Rental Income: | ¥50,000 | ¥600,000 |
| Building Management Fee: | -¥6,000 | -¥72,000 |
| Building Sinking Fund: | -¥600 | -¥7,200 |
| Other Miscellaneous Fee: | -¥0 | -¥0 |
| Agency Management Fee: | -¥2,750 | -¥33,000 |
| Annual Fixed Asset & City Planning Tax (Estimated): | - | -¥38,000 |
| Net Rental Income After Tax: | ¥449,800 | |
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥8,800,000 | ¥8,536,000 | ¥8,360,000 |
| Gross Rental Yield: | 6.82% | 7.03% | 7.18% |
| Net Rental Yield: | 5.25% | 5.42% | 5.53% |
Related Properties
Maison de Charles 3F
¥ 3,200,000
2-6-19 Ohashi, Minami-ku, Fukuoka.
-
Floor Area
17.01 m2
-
Layout
1K
-
Built Year
1987
-
Gross Yield
11.25%
Pure Dome Nishikoen 203
¥ 6,400,000
2-5-31 Arato, Chuo-ku, Fukuoka
-
Floor Area
18.00 m2
-
Layout
1K
-
Built Year
1995
-
Gross Yield
8.25%
La Residence de ...
¥ 5,700,000
1-30-24 Chiyo, Hakata-ku, Fukuoka
-
Floor Area
18.90 m2
-
Layout
1K
-
Built Year
1992
-
Gross Yield
7.68%