FOR SALE
10%
Annual rental
It refers to the rental income is estimated by the city where the property is located. The estimated annual rental is for reference only.
5%
Prices increased
It refers to a comparison of house prices over the same period of last year. The estimated increase is for reference only.
10%
Down payment
It refers to the lowest down payment ratio for the property.
New House
Freehold property
Investment,Immigration
Overview
Property Type
-
House Type
New House
Planning Area
78
Total Floors
-
Total Households
3
Number of Units
-
Support Loans
no
Years of property rights
Freehold property
Opening Time
2019-05-24
Developer
株式会社CUL
Description
Translate to English
Show Original Content
Powered by Google Translate
1、【精选大阪性价比别墅】项目选址均在大阪置业热门、人流密集的区域，优越的地理位置适合置业做民宿。选择区域主要集中在，商业区、CBD区、学区、居民住宅区、景点区以及交通枢纽区； 2、【2公里覆盖大阪商圈】项目位处日本大阪，每个项目所处区域均交通方便，可步行至地铁站； 3、【精心装修，优选高质环保材料】每一套别墅都经过翻新装修，统一的品质精心装修，配备完整的卫浴、厨灶、衣柜、收纳空间，地板和建材都采用自然环保的品牌材料； 4、【潜力服务】精选质优的托管服务机构，不论是自住、长租、民宿短租均可让您后顾无忧，还提供自选式智能家电包； 5、【做日本民宿房东】优墅项目均可申请办理民宿牌照，拥有民宿牌照可365天合法经营，在airbnb，booking等各大互联网平台上出租。
More
Project Updates
Translate to English
Show Original Content
Powered by Google Translate
有路优墅第三期，一站式投资日本最优选
2019-05-28 09:59:19
有路优墅第三期，一站式投资日本最优选
See more project updates 
Floorplan
no.23-大阪城公园东独栋别墅 42m²
Down payment
￥82万
no.24-花园町独栋别墅 52m²
Down payment
￥109万
no.27-天王寺双栋独栋别墅 119m²
Down payment
￥239万
no.28-天王寺学区临铁独栋别墅 47m²
Down payment
￥106万
no.29-天下茶屋三轨独栋别墅 44m²
Down payment
￥127万
no.32-天王寺南山王独栋别墅 56m²
Down payment
￥108万
no.33-中央内久宝寺独栋别墅 67m²
Down payment
￥209万
no.34-西天下茶屋橘三丁目独栋别墅 50m²
Down payment
￥118万
no.35-动物园南太子独栋别墅 45m²
Down payment
￥170万
no.36-心斋桥岛之内独栋别墅 53m²
Down payment
￥431万
no.37-难波南中央多栋联排别墅 105m²
Down payment
￥505万
no.38-难波南投资自住两用独栋别墅 58m²
Down payment
￥242万
no.39-西天下茶屋橘独栋别墅 44m²
Down payment
￥71万
no.46-北津守双轨独栋别墅 51m²
Down payment
￥69万
Neighborhood
Features
Translate to English
Show Original Content
Powered by Google Translate
【项目坐落于西日本的都市和经济重要——大阪市】
上图数据来源：https://tochidai.info/
【交通便利，步行可达地铁站，1km圈内直达心斋桥/难波/日本桥/通天阁/新世界/天王寺等优质商圈】
「心斋桥商圈」心斋桥是大阪热门购物区，集中了许多精品屋和专卖店，从早到晚熙熙攘攘，到处是市民和游客的人流
「难波商圈」代表大阪南区的地下商店街难波Walk地下商店街是游客的非常爱，云集了流行时尚和美食餐饮、日用商品、咖啡厅等约270家店铺。此外，难波站也是大阪的一大交通枢纽，连接地铁各线站及关西国际机场线
「日本桥&千日前」日本三大电器街之一，号称大阪“秋叶原”，也是御宅族流行文化的圣地。全长800米，有店铺200多家，各类数码电器、动漫周边应有尽有，药妆这里也能买到。街上不乏各种二手店，甚至可以淘到全新的二手货。每年3月份会举行活动，有角色扮演游行、配音演员的脱口秀等。
「通天阁&新世界」通天阁是参照凯旋门和埃菲尔铁塔修建而成，是当时东方非常高的建筑，也是大阪的标志性建筑性建筑。旅客可搭乘电梯前往超端的展望台，观赏大阪的城市风光。5层还供有“福神”，可以保佑人们通过考试以及获得美好姻缘，据说摸摸它的脚底就会带来好运。超部还装有独特的天气预测装置，会根据天气变换颜色。新世界是大阪著名的老街区，包括通天阁和多家历史老店在内，是非常具大阪风情的标志性场景。这片街区充满了浓浓的下町风情，特别是街头河豚灯笼与通天阁相映衬的画面，曾在很多影视作品中登场，是追溯大阪往昔市井精神的非常佳去处，特色食物是河豚，炸猪肉串等。
「天王寺站商圈」天王寺站不仅是大阪南部大型交通枢纽，其本身也是一个商圈和文化旅游景区，不仅有日本首高的大楼阿倍野大厦，还有关西有名的动物园天王寺动物园。
【优墅·大阪·第三期在售房源】
【统一的品质装修标准，全新的性价比别墅】
【透明装修标准，两种装修风格可选择】
【一站式自选潜力服务】
See more features
Investment evaluation
no.23-大阪城公园东独栋别墅42m²JPY¥12,500,000
|
Total expenditure
Purchase stage
|
JPY¥21,258,750
|
|---|---|
|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥1,950,000
Final payment90%
JPY¥17,550,000
中介手续费3%+6万日元3.00%
JPY¥375,000
印花税
JPY¥10,000
登录税2.00%
JPY¥250,000
房产所得税4.00%
JPY¥500,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥18,750
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥12,500
房产取得税1.50%
JPY¥187,500
中介手续费（400万元以上房产）3.00%
JPY¥375,000
|
|
|
RevenueRevenue
First year
|
JPY¥2,249,500
|
|---|---|
|
Annual expenditure
固定资产税1.40%
JPY¥175,000
都市计划税0.30%
JPY¥37,500
修缮积立金
JPY¥500
修缮金/物业费（每个房源都不同）
JPY¥0
固定资产税+都市计画费0.30%
JPY¥37,500
Annual total expenditure
JPY¥250,500
Annual total expenditure
1,488,112
|
|
|
Annual income
Value-added income
JPY¥625,000
Rental income
JPY¥1,875,000
Gross annual income
JPY¥2,500,000
Annual total income
JPY¥2,249,500
|
|
This result is for reference only, please consult our consultant for the actual cost.
no.24-花园町独栋别墅52m²JPY¥16,700,000
|
Total expenditure
Purchase stage
|
JPY¥26,036,250
|
|---|---|
|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥2,370,000
Final payment90%
JPY¥21,330,000
中介手续费3%+6万日元3.00%
JPY¥501,000
印花税
JPY¥10,000
登录税2.00%
JPY¥334,000
房产所得税4.00%
JPY¥668,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥25,050
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥16,700
房产取得税1.50%
JPY¥250,500
中介手续费（400万元以上房产）3.00%
JPY¥501,000
|
|
|
RevenueRevenue
First year
|
JPY¥3,005,500
|
|---|---|
|
Annual expenditure
固定资产税1.40%
JPY¥233,800
都市计划税0.30%
JPY¥50,100
修缮积立金
JPY¥500
修缮金/物业费（每个房源都不同）
JPY¥0
固定资产税+都市计画费0.30%
JPY¥50,100
Annual total expenditure
JPY¥334,500
Annual total expenditure
1,822,537
|
|
|
Annual income
Value-added income
JPY¥835,000
Rental income
JPY¥2,505,000
Gross annual income
JPY¥3,340,000
Annual total income
JPY¥3,005,500
|
|
This result is for reference only, please consult our consultant for the actual cost.
no.27-天王寺双栋独栋别墅119m²JPY¥36,600,000
|
Total expenditure
Purchase stage
|
JPY¥32,872,500
|
|---|---|
|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥2,780,000
Final payment90%
JPY¥25,020,000
中介手续费3%+6万日元3.00%
JPY¥1,098,000
印花税
JPY¥10,000
登录税2.00%
JPY¥732,000
房产所得税4.00%
JPY¥1,464,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥54,900
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥36,600
房产取得税1.50%
JPY¥549,000
中介手续费（400万元以上房产）3.00%
JPY¥1,098,000
|
|
|
RevenueRevenue
First year
|
JPY¥6,587,500
|
|---|---|
|
Annual expenditure
固定资产税1.40%
JPY¥512,400
都市计划税0.30%
JPY¥109,800
修缮积立金
JPY¥500
修缮金/物业费（每个房源都不同）
JPY¥0
固定资产税+都市计画费0.30%
JPY¥109,800
Annual total expenditure
JPY¥732,500
Annual total expenditure
2,301,075
|
|
|
Annual income
Value-added income
JPY¥1,830,000
Rental income
JPY¥5,490,000
Gross annual income
JPY¥7,320,000
Annual total income
JPY¥6,587,500
|
|
This result is for reference only, please consult our consultant for the actual cost.
no.28-天王寺学区临铁独栋别墅47m²JPY¥16,300,000
|
Total expenditure
Purchase stage
|
JPY¥26,581,250
|
|---|---|
|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥2,430,000
Final payment90%
JPY¥21,870,000
中介手续费3%+6万日元3.00%
JPY¥489,000
印花税
JPY¥10,000
登录税2.00%
JPY¥326,000
房产所得税4.00%
JPY¥652,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥24,450
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥16,300
房产取得税1.50%
JPY¥244,500
中介手续费（400万元以上房产）3.00%
JPY¥489,000
|
|
|
RevenueRevenue
First year
|
JPY¥2,933,500
|
|---|---|
|
Annual expenditure
固定资产税1.40%
JPY¥228,200
都市计划税0.30%
JPY¥48,900
修缮积立金
JPY¥500
修缮金/物业费（每个房源都不同）
JPY¥0
固定资产税+都市计画费0.30%
JPY¥48,900
Annual total expenditure
JPY¥326,500
Annual total expenditure
1,860,687
|
|
|
Annual income
Value-added income
JPY¥815,000
Rental income
JPY¥2,445,000
Gross annual income
JPY¥3,260,000
Annual total income
JPY¥2,933,500
|
|
This result is for reference only, please consult our consultant for the actual cost.
no.29-天下茶屋三轨独栋别墅44m²JPY¥19,500,000
|
Total expenditure
Purchase stage
|
JPY¥29,221,250
|
|---|---|
|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥2,650,000
Final payment90%
JPY¥23,850,000
中介手续费3%+6万日元3.00%
JPY¥585,000
印花税
JPY¥10,000
登录税2.00%
JPY¥390,000
房产所得税4.00%
JPY¥780,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥29,250
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥19,500
房产取得税1.50%
JPY¥292,500
中介手续费（400万元以上房产）3.00%
JPY¥585,000
|
|
|
RevenueRevenue
First year
|
JPY¥3,509,500
|
|---|---|
|
Annual expenditure
固定资产税1.40%
JPY¥273,000
都市计划税0.30%
JPY¥58,500
修缮积立金
JPY¥500
修缮金/物业费（每个房源都不同）
JPY¥0
固定资产税+都市计画费0.30%
JPY¥58,500
Annual total expenditure
JPY¥390,500
Annual total expenditure
2,045,487
|
|
|
Annual income
Value-added income
JPY¥975,000
Rental income
JPY¥2,925,000
Gross annual income
JPY¥3,900,000
Annual total income
JPY¥3,509,500
|
|
This result is for reference only, please consult our consultant for the actual cost.
no.32-天王寺南山王独栋别墅56m²JPY¥16,600,000
|
Total expenditure
Purchase stage
|
JPY¥18,922,500
|
|---|---|
|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥1,660,000
Final payment90%
JPY¥14,940,000
中介手续费3%+6万日元3.00%
JPY¥498,000
印花税
JPY¥10,000
登录税2.00%
JPY¥332,000
房产所得税4.00%
JPY¥664,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥24,900
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥16,600
房产取得税1.50%
JPY¥249,000
中介手续费（400万元以上房产）3.00%
JPY¥498,000
|
|
|
RevenueRevenue
First year
|
JPY¥2,987,500
|
|---|---|
|
Annual expenditure
固定资产税1.40%
JPY¥232,400
都市计划税0.30%
JPY¥49,800
修缮积立金
JPY¥500
修缮金/物业费（每个房源都不同）
JPY¥0
固定资产税+都市计画费0.30%
JPY¥49,800
Annual total expenditure
JPY¥332,500
Annual total expenditure
1,324,575
|
|
|
Annual income
Value-added income
JPY¥830,000
Rental income
JPY¥2,490,000
Gross annual income
JPY¥3,320,000
Annual total income
JPY¥2,987,500
|
|
This result is for reference only, please consult our consultant for the actual cost.
no.33-中央内久宝寺独栋别墅67m²JPY¥32,000,000
|
Total expenditure
Purchase stage
|
JPY¥36,440,000
|
|---|---|
|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥3,200,000
Final payment90%
JPY¥28,800,000
中介手续费3%+6万日元3.00%
JPY¥960,000
印花税
JPY¥10,000
登录税2.00%
JPY¥640,000
房产所得税4.00%
JPY¥1,280,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥48,000
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥32,000
房产取得税1.50%
JPY¥480,000
中介手续费（400万元以上房产）3.00%
JPY¥960,000
|
|
|
RevenueRevenue
First year
|
JPY¥5,759,500
|
|---|---|
|
Annual expenditure
固定资产税1.40%
JPY¥448,000
都市计划税0.30%
JPY¥96,000
修缮积立金
JPY¥500
修缮金/物业费（每个房源都不同）
JPY¥0
固定资产税+都市计画费0.30%
JPY¥96,000
Annual total expenditure
JPY¥640,500
Annual total expenditure
2,550,800
|
|
|
Annual income
Value-added income
JPY¥1,600,000
Rental income
JPY¥4,800,000
Gross annual income
JPY¥6,400,000
Annual total income
JPY¥5,759,500
|
|
This result is for reference only, please consult our consultant for the actual cost.
no.34-西天下茶屋橘三丁目独栋别墅50m²JPY¥18,000,000
|
Total expenditure
Purchase stage
|
JPY¥20,515,000
|
|---|---|
|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥1,800,000
Final payment90%
JPY¥16,200,000
中介手续费3%+6万日元3.00%
JPY¥540,000
印花税
JPY¥10,000
登录税2.00%
JPY¥360,000
房产所得税4.00%
JPY¥720,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥27,000
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥18,000
房产取得税1.50%
JPY¥270,000
中介手续费（400万元以上房产）3.00%
JPY¥540,000
|
|
|
RevenueRevenue
First year
|
JPY¥3,239,500
|
|---|---|
|
Annual expenditure
固定资产税1.40%
JPY¥252,000
都市计划税0.30%
JPY¥54,000
修缮积立金
JPY¥500
修缮金/物业费（每个房源都不同）
JPY¥0
固定资产税+都市计画费0.30%
JPY¥54,000
Annual total expenditure
JPY¥360,500
Annual total expenditure
1,436,050
|
|
|
Annual income
Value-added income
JPY¥900,000
Rental income
JPY¥2,700,000
Gross annual income
JPY¥3,600,000
Annual total income
JPY¥3,239,500
|
|
This result is for reference only, please consult our consultant for the actual cost.
no.35-动物园南太子独栋别墅45m²JPY¥26,000,000
|
Total expenditure
Purchase stage
|
JPY¥29,615,000
|
|---|---|
|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥2,600,000
Final payment90%
JPY¥23,400,000
中介手续费3%+6万日元3.00%
JPY¥780,000
印花税
JPY¥10,000
登录税2.00%
JPY¥520,000
房产所得税4.00%
JPY¥1,040,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥39,000
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥26,000
房产取得税1.50%
JPY¥390,000
中介手续费（400万元以上房产）3.00%
JPY¥780,000
|
|
|
RevenueRevenue
First year
|
JPY¥4,679,500
|
|---|---|
|
Annual expenditure
固定资产税1.40%
JPY¥364,000
都市计划税0.30%
JPY¥78,000
修缮积立金
JPY¥500
修缮金/物业费（每个房源都不同）
JPY¥0
固定资产税+都市计画费0.30%
JPY¥78,000
Annual total expenditure
JPY¥520,500
Annual total expenditure
2,073,050
|
|
|
Annual income
Value-added income
JPY¥1,300,000
Rental income
JPY¥3,900,000
Gross annual income
JPY¥5,200,000
Annual total income
JPY¥4,679,500
|
|
This result is for reference only, please consult our consultant for the actual cost.
no.36-心斋桥岛之内独栋别墅53m²JPY¥66,000,000
|
Total expenditure
Purchase stage
|
JPY¥75,115,000
|
|---|---|
|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥6,600,000
Final payment90%
JPY¥59,400,000
中介手续费3%+6万日元3.00%
JPY¥1,980,000
印花税
JPY¥10,000
登录税2.00%
JPY¥1,320,000
房产所得税4.00%
JPY¥2,640,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥99,000
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥66,000
房产取得税1.50%
JPY¥990,000
中介手续费（400万元以上房产）3.00%
JPY¥1,980,000
|
|
|
RevenueRevenue
First year
|
JPY¥11,879,500
|
|---|---|
|
Annual expenditure
固定资产税1.40%
JPY¥924,000
都市计划税0.30%
JPY¥198,000
修缮积立金
JPY¥500
修缮金/物业费（每个房源都不同）
JPY¥0
固定资产税+都市计画费0.30%
JPY¥198,000
Annual total expenditure
JPY¥1,320,500
Annual total expenditure
5,258,050
|
|
|
Annual income
Value-added income
JPY¥3,300,000
Rental income
JPY¥9,900,000
Gross annual income
JPY¥13,200,000
Annual total income
JPY¥11,879,500
|
|
This result is for reference only, please consult our consultant for the actual cost.
no.37-难波南中央多栋联排别墅105m²JPY¥77,400,000
|
Total expenditure
Purchase stage
|
JPY¥88,082,500
|
|---|---|
|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥7,740,000
Final payment90%
JPY¥69,660,000
中介手续费3%+6万日元3.00%
JPY¥2,322,000
印花税
JPY¥10,000
登录税2.00%
JPY¥1,548,000
房产所得税4.00%
JPY¥3,096,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥116,100
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥77,400
房产取得税1.50%
JPY¥1,161,000
中介手续费（400万元以上房产）3.00%
JPY¥2,322,000
|
|
|
RevenueRevenue
First year
|
JPY¥13,931,500
|
|---|---|
|
Annual expenditure
固定资产税1.40%
JPY¥1,083,600
都市计划税0.30%
JPY¥232,200
修缮积立金
JPY¥500
修缮金/物业费（每个房源都不同）
JPY¥0
固定资产税+都市计画费0.30%
JPY¥232,200
Annual total expenditure
JPY¥1,548,500
Annual total expenditure
6,165,775
|
|
|
Annual income
Value-added income
JPY¥3,870,000
Rental income
JPY¥11,610,000
Gross annual income
JPY¥15,480,000
Annual total income
JPY¥13,931,500
|
|
This result is for reference only, please consult our consultant for the actual cost.
no.38-难波南投资自住两用独栋别墅58m²JPY¥37,000,000
|
Total expenditure
Purchase stage
|
JPY¥42,127,500
|
|---|---|
|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥3,700,000
Final payment90%
JPY¥33,300,000
中介手续费3%+6万日元3.00%
JPY¥1,110,000
印花税
JPY¥10,000
登录税2.00%
JPY¥740,000
房产所得税4.00%
JPY¥1,480,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥55,500
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥37,000
房产取得税1.50%
JPY¥555,000
中介手续费（400万元以上房产）3.00%
JPY¥1,110,000
|
|
|
RevenueRevenue
First year
|
JPY¥6,659,500
|
|---|---|
|
Annual expenditure
固定资产税1.40%
JPY¥518,000
都市计划税0.30%
JPY¥111,000
修缮积立金
JPY¥500
修缮金/物业费（每个房源都不同）
JPY¥0
固定资产税+都市计画费0.30%
JPY¥111,000
Annual total expenditure
JPY¥740,500
Annual total expenditure
2,948,925
|
|
|
Annual income
Value-added income
JPY¥1,850,000
Rental income
JPY¥5,550,000
Gross annual income
JPY¥7,400,000
Annual total income
JPY¥6,659,500
|
|
This result is for reference only, please consult our consultant for the actual cost.
no.39-西天下茶屋橘独栋别墅44m²JPY¥10,800,000
|
Total expenditure
Purchase stage
|
JPY¥12,325,000
|
|---|---|
|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥1,080,000
Final payment90%
JPY¥9,720,000
中介手续费3%+6万日元3.00%
JPY¥324,000
印花税
JPY¥10,000
登录税2.00%
JPY¥216,000
房产所得税4.00%
JPY¥432,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥16,200
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥10,800
房产取得税1.50%
JPY¥162,000
中介手续费（400万元以上房产）3.00%
JPY¥324,000
|
|
|
RevenueRevenue
First year
|
JPY¥1,943,500
|
|---|---|
|
Annual expenditure
固定资产税1.40%
JPY¥151,200
都市计划税0.30%
JPY¥32,400
修缮积立金
JPY¥500
修缮金/物业费（每个房源都不同）
JPY¥0
固定资产税+都市计画费0.30%
JPY¥32,400
Annual total expenditure
JPY¥216,500
Annual total expenditure
862,750
|
|
|
Annual income
Value-added income
JPY¥540,000
Rental income
JPY¥1,620,000
Gross annual income
JPY¥2,160,000
Annual total income
JPY¥1,943,500
|
|
This result is for reference only, please consult our consultant for the actual cost.
no.46-北津守双轨独栋别墅51m²JPY¥10,500,000
|
Total expenditure
Purchase stage
|
JPY¥11,983,750
|
|---|---|
|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥1,050,000
Final payment90%
JPY¥9,450,000
中介手续费3%+6万日元3.00%
JPY¥315,000
印花税
JPY¥10,000
登录税2.00%
JPY¥210,000
房产所得税4.00%
JPY¥420,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥15,750
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥10,500
房产取得税1.50%
JPY¥157,500
中介手续费（400万元以上房产）3.00%
JPY¥315,000
|
|
|
RevenueRevenue
First year
|
JPY¥1,889,500
|
|---|---|
|
Annual expenditure
固定资产税1.40%
JPY¥147,000
都市计划税0.30%
JPY¥31,500
修缮积立金
JPY¥500
修缮金/物业费（每个房源都不同）
JPY¥0
固定资产税+都市计画费0.30%
JPY¥31,500
Annual total expenditure
JPY¥210,500
Annual total expenditure
838,862
|
|
|
Annual income
Value-added income
JPY¥525,000
Rental income
JPY¥1,575,000
Gross annual income
JPY¥2,100,000
Annual total income
JPY¥1,889,500
|
|
This result is for reference only, please consult our consultant for the actual cost.
Developer
Translate to English
Show Original Content
Powered by Google Translate
株式会社CUL
--
More about this property
Similar houses you may like
Read disclaimer : Uoolu.com is only acting as a information service partner for developers/agents/agencies of this real estate property providing online listing services and does not in any way facilitate and cannot be deemed to be facilitating sales between developers and the visitors/users of the website. The display of information on Uoolu.com with respect to a developer/agent/agency or property does not guarantee the accuracy and completeness of the information. Before deciding to purchase or taking any other action, you are requested to exercise due caution and to independently validate and verify all information about the property.
