State Hirao
Residential
Apartment
Tenanted
Fukuoka
Posted On 05-11-2019
5-chome-4-34 Hirao, Chuo-ku, Fukuoka.
¥
7,800,000
Buy
-
Floor Area
38.76 m2
-
Layout
1LDK
-
Built Year
1990
-
Gross Yield
10%
Building / Land Information
|
Property Name (Jap): |
ステイツ平尾 |
|
|
Property Name: |
State Hirao |
|
Address (Jap): |
福岡市中央区平尾５丁目4-34 |
|
|
Address: |
5-chome-4-34 Hirao, Chuo-ku, Fukuoka. |
|
Land Ownership: |
Freehold |
|
Building Structure: |
Reinforced Concrete |
|
Built Year: |
1990 |
Unit Information
|
Total Units: |
14 |
|
Layout: |
1LDK |
|
Floor / Total Floors: |
5 Floor / 8 Floors |
|
Floor Area: |
38.76 m2 / 417.21 ft2 |
|
Balcony Area: |
4.07 m2 / 43.81 ft2 |
|
Balcony Facing: |
South |
|
Occupancy Status: |
Tenanted |
Location Information
|
Transportation: |
Hirao station / 9 minutes walking distance |
|
Map Link: |
https://goo.gl/maps/ya1K7H7mqskMTGYu7 |
Additional Information
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥7,800,000 | ¥7,566,000 | ¥7,410,000 |
| Land Registration & Legal Fee (Estimated): | ¥150,000 | ||
Agency Brokerage Fee:
|
¥323,400 | ¥315,678 | ¥310,530 |
| Total Cost of Purchase: | ¥8,273,400 | ¥8,031,678 | ¥7,870,530 |
| Monthly | Annually | |
|---|---|---|
| Rental Income: | ¥65,000 | ¥780,000 |
| Building Management Fee: | -¥11,200 | -¥134,400 |
| Building Sinking Fund: | -¥9,800 | -¥117,600 |
| Other Miscellaneous Fee: | -¥0 | -¥0 |
| Agency Management Fee: | -¥3,575 | -¥42,900 |
| Annual Fixed Asset & City Planning Tax (Estimated): | - | -¥50,000 |
| Net Rental Income After Tax: | ¥435,100 | |
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥7,800,000 | ¥7,566,000 | ¥7,410,000 |
| Gross Rental Yield: | 10.00% | 10.31% | 10.53% |
| Net Rental Yield: | 5.86% | 6.04% | 6.17% |
Related Properties
The Parkhouse Fukuoka ...
¥ 37,000,000
2-2-4 Jigyohama, Chuo Ward, Fukuoka
-
Floor Area
47.13 m2
-
Layout
1LDK
-
Built Year
2019
-
Gross Yield
0.01%
The Parkhouse Fukuoka ...
¥ 36,000,000
2-2-5 Jigyohama, Chuo Ward, Fukuoka
-
Floor Area
41.84 m2
-
Layout
1LDK
-
Built Year
2020
-
Gross Yield
0%
-
Floor Area
40.21 m2
-
Layout
1LDK
-
Built Year
2008
-
Gross Yield
0%