Etoile Hakata
Residential
Apartment
Tenanted
Fukuoka
Posted On 09-08-2020
1-18-15 Hakata Ekimae, Hakata-ku, Fukuoka.
¥
5,680,000
Buy
-
Floor Area
24.06 m2
-
Layout
1K
-
Built Year
1977
-
Gross Yield
10.14%
Building / Land Information
|
Property Name (Jap): |
エトワール博多 |
|
|
Property Name: |
Etoile Hakata |
|
Address (Jap): |
福岡市博多区博多駅前１丁目18-15 |
|
|
Address: |
1-18-15 Hakata Ekimae, Hakata-ku, Fukuoka. |
|
Land Ownership: |
Freehold |
|
Building Structure: |
Reinforced Concrete |
|
Built Year: |
1977 |
Unit Information
|
Total Units: |
51 |
|
Layout: |
1K |
|
Floor / Total Floors: |
5 Floor / 7 Floors |
|
Floor Area: |
24.06 m2 / 258.98 ft2 |
|
Occupancy Status: |
Tenanted |
Location Information
|
Transportation: |
Hakata station / 5 minutes walking distance |
|
Map Link: |
https://goo.gl/maps/DLMbBCx7NTXzZsGU9 |
Additional Information
| Note 1: | ID: 98949439 |
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥5,680,000 | ¥5,509,600 | ¥5,396,000 |
| Land Registration & Legal Fee (Estimated): | ¥110,000 | ||
Agency Brokerage Fee:
|
¥253,440 | ¥247,817 | ¥244,068 |
| Total Cost of Purchase: | ¥6,043,440 | ¥5,867,417 | ¥5,750,068 |
| Monthly | Annually | |
|---|---|---|
| Rental Income: | ¥48,000 | ¥576,000 |
| Building Management Fee: | -¥5,600 | -¥67,200 |
| Building Sinking Fund: | -¥3,800 | -¥45,600 |
| Other Miscellaneous Fee: | -¥0 | -¥0 |
| Agency Management Fee: | -¥2,640 | -¥31,680 |
| Annual Fixed Asset & City Planning Tax (Estimated): | - | -¥27,047 |
| Net Rental Income After Tax: | ¥404,473 | |
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥5,680,000 | ¥5,509,600 | ¥5,396,000 |
| Gross Rental Yield: | 10.14% | 10.45% | 10.67% |
| Net Rental Yield: | 7.14% | 7.36% | 7.52% |
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%