Fukuoka River Castle 809
Residential
Apartment
Tenanted
Fukuoka
Posted On 12-11-2019
3-12-1 Kiyokawa, Chuo-ku, Fukuoka.
¥
7,800,000
Buy
-
Floor Area
73.09 m2
-
Layout
3LDK
-
Built Year
1975
-
Gross Yield
10.31%
Building / Land Information
|
Property Name (Jap): |
福岡リバーキャッスル 809 |
|
|
Property Name: |
Fukuoka River Castle 809 |
|
Address (Jap): |
福岡市中央区清川３丁目12-1 |
|
|
Address: |
3-12-1 Kiyokawa, Chuo-ku, Fukuoka. |
|
Land Ownership: |
Freehold |
|
Building Structure: |
Steel Reinforced Concrete |
|
Built Year: |
1975 |
Unit Information
|
Total Units: |
124 |
|
Layout: |
3LDK |
|
Floor / Total Floors: |
8 Floor / 10 Floors |
|
Floor Area: |
73.09 m2 / 786.74 ft2 |
|
Balcony Area: |
8.87 m2 / 95.48 ft2 |
|
Occupancy Status: |
Tenanted |
Location Information
|
Transportation: |
Hirao station / 10 minutes walking distance |
|
Map Link: |
https://goo.gl/maps/PMrKT2HQQcWEC4tL8 |
Additional Information
| Note 1: | Next tenancy can raise rental to JPY80,000 |
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥7,800,000 | ¥7,566,000 | ¥7,410,000 |
| Land Registration & Legal Fee (Estimated): | ¥140,000 | ||
Agency Brokerage Fee:
|
¥323,400 | ¥315,678 | ¥310,530 |
| Total Cost of Purchase: | ¥8,263,400 | ¥8,021,678 | ¥7,860,530 |
| Monthly | Annually | |
|---|---|---|
| Rental Income: | ¥67,000 | ¥804,000 |
| Building Management Fee: | -¥8,637 | -¥103,644 |
| Building Sinking Fund: | -¥9,692 | -¥116,304 |
| Other Miscellaneous Fee: | -¥0 | -¥0 |
| Agency Management Fee: | -¥3,685 | -¥44,220 |
| Annual Fixed Asset & City Planning Tax (Estimated): | - | -¥43,674 |
| Net Rental Income After Tax: | ¥496,158 | |
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥7,800,000 | ¥7,566,000 | ¥7,410,000 |
| Gross Rental Yield: | 10.31% | 10.63% | 10.85% |
| Net Rental Yield: | 6.53% | 6.73% | 6.88% |
Related Properties
Lions Mansion Maizuru ...
¥ 29,980,000
2-7-1 Maizuru, Chuo-ku, Fukuoka.
-
Floor Area
78.96 m2
-
Layout
3LDK
-
Built Year
1985
-
Gross Yield
0%
Core Mansion Otemon ...
¥ 54,000,000
1-2-23 Otemon, Chuo-ku, Fukuoka.
-
Floor Area
101.32 m2
-
Layout
3LDK
-
Built Year
2003
-
Gross Yield
4.64%