Home of Heart - Hitomi
Commercial
Minpaku / Hotel
Tenanted
Kyoto
Posted On 06-09-2019
Fukakusa Haraigawacho, Fushimi Ward, Kyoto.
¥
55,000,000
Buy
-
Land Area
75.81 m2
-
Layout
3LDK
-
Built Year
1960
-
Gross Yield
10.91%
Building / Land Information
|
Property Name (Jap): |
心の郷・瞳 |
|
|
Property Name: |
Home of Heart - Hitomi |
|
Address (Jap): |
京都市伏見区深草秡川町 |
|
|
Address: |
Fukakusa Haraigawacho, Fushimi Ward, Kyoto. |
|
Land Ownership: |
Freehold |
|
Building Structure: |
Light Steel |
|
Built Year: |
1960 |
|
Land Area: |
75.81 m2 / 816.02 ft2 |
Unit Information
|
Layout: |
3LDK |
|
Floor Area: |
99.00 m2 / 1,065.64 ft2 |
|
Occupancy Status: |
Tenanted |
Location Information
|
Transportation: |
Fushimi-Inari station / 2 minutes walking distance |
|
Map Link: |
https://goo.gl/maps/XY14J4TiCRbpyrXCA |
Additional Information
| Note 1: | Agency Management Guaranteed 6% Net Rental Yield to Investor |
| Note 2: | Licenced Guesthouse in operation |
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥55,000,000 | ¥53,350,000 | ¥52,250,000 |
| Land Registration & Legal Fee (Estimated): | ¥200,000 | ||
Agency Brokerage Fee:
|
¥1,881,000 | ¥1,826,550 | ¥1,790,250 |
| Total Cost of Purchase: | ¥57,081,000 | ¥55,376,550 | ¥54,240,250 |
| Monthly | Annually | |
|---|---|---|
| Rental Income: | ¥500,000 | ¥6,000,000 |
| Building Management Fee: | -¥180,000 | -¥2,160,000 |
| Building Sinking Fund: | -¥0 | -¥0 |
| Other Miscellaneous Fee: | -¥0 | -¥0 |
| Agency Management Fee: | -¥27,500 | -¥330,000 |
| Annual Fixed Asset & City Planning Tax (Estimated): | - | -¥100,000 |
| Net Rental Income After Tax: | ¥3,410,000 | |
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥55,000,000 | ¥53,350,000 | ¥52,250,000 |
| Gross Rental Yield: | 10.91% | 11.25% | 11.48% |
| Net Rental Yield: | 6.15% | 6.34% | 6.47% |