大阪府大阪市(1,360M).pdf
Summary
- Title: Namba multifamily residential (Daikokucho Station)
- Purchase price: 1,360,000,000 JPY
- Highlights
- 10-12 mins walk to Namba (Namba Parks)
- Corner unit
- Google Map link: https://maps.app.goo.gl/EvawYztCJQi1JSp9A
- Full occupancy cap rate: 3.68%
- Building Age: 15 years old (built in May 2009)
- Address: 1-chōme-8-4 Shikitsunishi, Naniwa Ward, Osaka, 556-0015, Japan
- Access:
- Daikokucho Station (Osaka Metro Midosuji Line) - 4 minutes walk
- One stop from Namba station on Midosuji line
- Imamiya Station (JR West Japan Osaka Loop Line) - 8 minutes walk
- Ashiharabashi Station (JR West Japan Osaka Loop Line) - 9 minutes walk
- Namba station - 15 minutes walk
- Current occupancy: 95%
- Yields at full occupancy (100%)
- Monthly Income: 5,419,258 JPY (not including tax)
- Annual Income: 65,031,096 JPY (4.78% at purchase price of 1.36b)
- Net Operating Income (NOI): 50,074,264 JPY (using assumption of 22% expense ratio)
- Full occupancy cap rate: 3.68% (at 1,360,000,000 JPY purchase price)
- Yields at current occupancy (95%)
- Monthly Income: 5,113,058 JPY
- Annual income: 61,356,696 JPY
- Full occupancy Net Operating Income (NOI): 47,858,223 JPY (Using assumption of 22% expense ratio)
- Current occupancy cap rate: 3.52%
- Land Area: 538.56 m² (162.91 tsubo)
- Zoning: Commercial area
- Land Rights: Freehold