Kobori Mansion Shin Osaka 615
Residential
Apartment
Tenanted
Osaka
Posted On 14-03-2020
1-13-35 Higashinakajima, Higashiyodogawa-ku.
¥
11,800,000
Buy
-
Floor Area
34.65 m2
-
Layout
2DK
-
Built Year
1982
-
Gross Yield
6.31%
Building / Land Information
|
Property Name (Jap): |
コボリマンション新大阪 615 |
|
|
Property Name: |
Kobori Mansion Shin Osaka 615 |
|
Address (Jap): |
大阪市東淀川区東中島1丁目13-35 |
|
|
Address: |
1-13-35 Higashinakajima, Higashiyodogawa-ku. |
|
Land Ownership: |
Freehold |
|
Building Structure: |
Steel Reinforced Concrete |
|
Built Year: |
1982 |
Unit Information
|
Total Units: |
142 |
|
Layout: |
2DK |
|
Floor / Total Floors: |
6 Floor / 11 Floors |
|
Floor Area: |
34.65 m2 / 372.97 ft2 |
|
Balcony Area: |
6.60 m2 / 71.04 ft2 |
|
Balcony Facing: |
West |
|
Occupancy Status: |
Tenanted |
Location Information
|
Transportation: |
Shin-Osaka station / 5 minutes walking distance |
|
Map Link: |
https://goo.gl/maps/UzVwMHat83yLLPsi6 |
Additional Information
| Amenities: | City center, all shopping facilities and restaurant nearby |
| Note 1: | 3 train lines / 4 station access |
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥11,800,000 | ¥11,446,000 | ¥11,210,000 |
| Land Registration & Legal Fee (Estimated): | ¥150,000 | ||
Agency Brokerage Fee:
|
¥455,400 | ¥443,718 | ¥435,930 |
| Total Cost of Purchase: | ¥12,405,400 | ¥12,039,718 | ¥11,795,930 |
| Monthly | Annually | |
|---|---|---|
| Rental Income: | ¥62,000 | ¥744,000 |
| Building Management Fee: | -¥4,500 | -¥54,000 |
| Building Sinking Fund: | -¥2,030 | -¥24,360 |
| Other Miscellaneous Fee: | -¥0 | -¥0 |
| Agency Management Fee: | -¥3,410 | -¥40,920 |
| Annual Fixed Asset & City Planning Tax (Estimated): | - | -¥41,100 |
| Net Rental Income After Tax: | ¥583,620 | |
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥11,800,000 | ¥11,446,000 | ¥11,210,000 |
| Gross Rental Yield: | 6.31% | 6.50% | 6.64% |
| Net Rental Yield: | 5.04% | 5.19% | 5.30% |