Shinmachi Dia Palace II Building 6F
Residential
Apartment
Tenanted
Osaka
Posted On 22-08-2019
1-chome-30-2 Shinmachi, Nishi-ku, Osaka.
¥
13,900,000
Buy
-
Floor Area
33.95 m2
-
Layout
2DK
-
Built Year
1981
-
Gross Yield
6.73%
Building / Land Information
|
Property Name (Jap): |
新町ダイアパレスⅡ号館6階 |
|
|
Property Name: |
Shinmachi Dia Palace II Building 6F |
|
Address (Jap): |
大阪府大阪市西区新町1丁目30-3 |
|
|
Address: |
1-chome-30-2 Shinmachi, Nishi-ku, Osaka. |
|
Land Ownership: |
Freehold |
|
Building Structure: |
Reinforced Concrete |
|
Built Year: |
1981 |
Unit Information
|
Total Units: |
24 |
|
Layout: |
2DK |
|
Floor / Total Floors: |
6 Floor / 7 Floors |
|
Floor Area: |
33.95 m2 / 365.44 ft2 |
|
Balcony Area: |
2.91 m2 / 31.32 ft2 |
|
Balcony Facing: |
East |
|
Occupancy Status: |
Tenanted |
Location Information
|
Transportation: |
Nishi-Ohashi station / 3 minutes walking distance |
|
Map Link: |
https://goo.gl/maps/Pe7sHPVirtGczn8v6 |
Additional Information
| Note 1: | Renovation done in July 2019, replaced new water heater and ventilation |
| Note 2: | Prime area |
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥13,900,000 | ¥13,483,000 | ¥13,205,000 |
| Land Registration & Legal Fee (Estimated): | ¥150,000 | ||
Agency Brokerage Fee:
|
¥524,700 | ¥510,939 | ¥501,765 |
| Total Cost of Purchase: | ¥14,574,700 | ¥14,143,939 | ¥13,856,765 |
| Monthly | Annually | |
|---|---|---|
| Rental Income: | ¥78,000 | ¥936,000 |
| Building Management Fee: | -¥10,940 | -¥131,280 |
| Building Sinking Fund: | -¥7,280 | -¥87,360 |
| Other Miscellaneous Fee: | -¥0 | -¥0 |
| Agency Management Fee: | -¥4,290 | -¥51,480 |
| Annual Fixed Asset & City Planning Tax (Estimated): | - | -¥41,300 |
| Net Rental Income After Tax: | ¥624,580 | |
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥13,900,000 | ¥13,483,000 | ¥13,205,000 |
| Gross Rental Yield: | 6.73% | 6.94% | 7.09% |
| Net Rental Yield: | 4.57% | 4.71% | 4.81% |
Related Properties
Kobori Mansion Shin ...
Residential
Apartment
Tenanted
Osaka
¥ 11,800,000
1-13-35 Higashinakajima, Higashiyodogawa-ku.
-
Floor Area
34.65 m2
-
Layout
2DK
-
Built Year
1982
-
Gross Yield
6.31%