FOR SALE
8%
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、【2km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 
no.23-大阪城公园东别墅 42m²
Down payment
￥81万
no.24-花园町独栋别墅 52m²
Down payment
￥108万
no.27-天王寺双栋独栋别墅 119m²
Down payment
￥295万
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
￥126万
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
￥207万
no.34-西天下茶屋橘三丁目独栋别墅 50m²
Down payment
￥117万
no.35-动物园南太子独栋别墅 45m²
Down payment
￥130万
no.36-心斋桥岛之内独栋别墅 53m²
Down payment
￥428万
no.37-难波南中央多栋联排别墅 105m²
Down payment
￥502万
no.38-难波南投资自住两用独栋别墅 58m²
Down payment
￥240万
no.39-西天下茶屋橘独栋别墅 44m²
Down payment
￥70万
no.46-北津守双轨独栋别墅 51m²
Down payment
￥68万
no.51-鹤桥商圈全新带租独栋别墅 42m²
Down payment
￥117万
no.50-中央区日本桥商圈独栋别墅 44m²
Down payment
￥258万
no.40-韩国城鹤桥商圈独栋别墅 20m²
Down payment
￥58万
no.42-通天阁南动物园前独栋别墅 115m²
Down payment
￥421万
no.43-大今里商店街独栋别墅 61m²
Down payment
￥139万
no.44-寺田町林寺2丁目独栋别墅 71m²
Down payment
￥109万
no.48-韩国城商住两用独栋别墅 48m²
Down payment
￥103万
no.49-中央大阪城公园南独栋别墅 43m²
Down payment
￥238万
no.53-天王寺商圈东双轨独栋别墅 35m²
Down payment
￥65万
no.58-心斋桥东地铁旁独栋别墅 26m²
Down payment
￥146万
no.57-鹤桥铁骨四层带天台独栋别墅 154m²
Down payment
￥220万
no.54-鹤桥商圈三轨独栋别墅 45m²
Down payment
￥68万
no.55-千本南一丁目独栋别墅 37m²
Down payment
￥89万
no.56-鹤桥玉津二丁目独栋别墅 56m²
Down payment
￥130万
no.59-天王寺商圈角屋独栋别墅 45m²
Down payment
￥193万
no.60-难波南和风独栋别墅 38m²
Down payment
￥206万
no.61-心斋桥东谷町独栋别墅 38m²
Down payment
￥201万
no.62-难波南三轨三层独栋别墅 40m²
Down payment
￥243万
no.63-动物园前天王寺商圈新建独栋别墅 42m²
Down payment
￥162万
no.64-难波南中央联排别墅1号 35m²
Down payment
￥200万
no.65-难波南中央联排别墅2号 35m²
Down payment
￥180万
no.66-难波南中央联排别墅3号 35m²
Down payment
￥180万
no.67-今里双轨交汇独栋别墅 39m²
Down payment
￥162万
no.69-天下茶屋机场线独栋别墅 29m²
Down payment
￥65万
no.70-中央线大阪港独栋别墅 33m²
Down payment
￥65万
no.71-难波南花园町独栋别墅 63m²
Down payment
￥65万
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聚集地。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。新世界是大阪有名的老街区，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·年末限定在售房源，12月限量发售】
【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¥1,624,500
|
|---|---|
|
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
1,275,525
|
|
|
Annual income
Value-added income
JPY¥625,000
Rental income
JPY¥1,250,000
Gross annual income
JPY¥1,875,000
Annual total income
JPY¥1,624,500
|
|
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¥2,170,500
|
|---|---|
|
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
1,562,175
|
|
|
Annual income
Value-added income
JPY¥835,000
Rental income
JPY¥1,670,000
Gross annual income
JPY¥2,505,000
Annual total income
JPY¥2,170,500
|
|
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¥45,500,000
|
Total expenditure
Purchase stage
|
JPY¥34,096,250
|
|---|---|
|
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¥1,365,000
印花税
JPY¥10,000
登录税2.00%
JPY¥910,000
房产所得税4.00%
JPY¥1,820,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥68,250
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥45,500
房产取得税1.50%
JPY¥682,500
中介手续费（400万元以上房产）3.00%
JPY¥1,365,000
|
|
|
RevenueRevenue
First year
|
JPY¥5,914,500
|
|---|---|
|
Annual expenditure
固定资产税1.40%
JPY¥637,000
都市计划税0.30%
JPY¥136,500
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¥136,500
Annual total expenditure
JPY¥910,500
Annual total expenditure
2,045,775
|
|
|
Annual income
Value-added income
JPY¥2,275,000
Rental income
JPY¥4,550,000
Gross annual income
JPY¥6,825,000
Annual total income
JPY¥5,914,500
|
|
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¥2,118,500
|
|---|---|
|
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
1,594,875
|
|
|
Annual income
Value-added income
JPY¥815,000
Rental income
JPY¥1,630,000
Gross annual income
JPY¥2,445,000
Annual total income
JPY¥2,118,500
|
|
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¥2,534,500
|
|---|---|
|
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
1,753,275
|
|
|
Annual income
Value-added income
JPY¥975,000
Rental income
JPY¥1,950,000
Gross annual income
JPY¥2,925,000
Annual total income
JPY¥2,534,500
|
|
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¥2,157,500
|
|---|---|
|
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
1,135,350
|
|
|
Annual income
Value-added income
JPY¥830,000
Rental income
JPY¥1,660,000
Gross annual income
JPY¥2,490,000
Annual total income
JPY¥2,157,500
|
|
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¥4,159,500
|
|---|---|
|
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
2,186,400
|
|
|
Annual income
Value-added income
JPY¥1,600,000
Rental income
JPY¥3,200,000
Gross annual income
JPY¥4,800,000
Annual total income
JPY¥4,159,500
|
|
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¥2,339,500
|
|---|---|
|
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
1,230,900
|
|
|
Annual income
Value-added income
JPY¥900,000
Rental income
JPY¥1,800,000
Gross annual income
JPY¥2,700,000
Annual total income
JPY¥2,339,500
|
|
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¥20,000,000
|
Total expenditure
Purchase stage
|
JPY¥28,790,000
|
|---|---|
|
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¥600,000
印花税
JPY¥10,000
登录税2.00%
JPY¥400,000
房产所得税4.00%
JPY¥800,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥30,000
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥20,000
房产取得税1.50%
JPY¥300,000
中介手续费（400万元以上房产）3.00%
JPY¥600,000
|
|
|
RevenueRevenue
First year
|
JPY¥2,599,500
|
|---|---|
|
Annual expenditure
固定资产税1.40%
JPY¥280,000
都市计划税0.30%
JPY¥60,000
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¥60,000
Annual total expenditure
JPY¥400,500
Annual total expenditure
1,727,400
|
|
|
Annual income
Value-added income
JPY¥1,000,000
Rental income
JPY¥2,000,000
Gross annual income
JPY¥3,000,000
Annual total income
JPY¥2,599,500
|
|
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¥8,579,500
|
|---|---|
|
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
4,506,900
|
|
|
Annual income
Value-added income
JPY¥3,300,000
Rental income
JPY¥6,600,000
Gross annual income
JPY¥9,900,000
Annual total income
JPY¥8,579,500
|
|
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¥10,061,500
|
|---|---|
|
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
5,284,950
|
|
|
Annual income
Value-added income
JPY¥3,870,000
Rental income
JPY¥7,740,000
Gross annual income
JPY¥11,610,000
Annual total income
JPY¥10,061,500
|
|
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¥4,809,500
|
|---|---|
|
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
2,527,650
|
|
|
Annual income
Value-added income
JPY¥1,850,000
Rental income
JPY¥3,700,000
Gross annual income
JPY¥5,550,000
Annual total income
JPY¥4,809,500
|
|
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¥1,403,500
|
|---|---|
|
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
739,500
|
|
|
Annual income
Value-added income
JPY¥540,000
Rental income
JPY¥1,080,000
Gross annual income
JPY¥1,620,000
Annual total income
JPY¥1,403,500
|
|
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¥1,364,500
|
|---|---|
|
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
719,025
|
|
|
Annual income
Value-added income
JPY¥525,000
Rental income
JPY¥1,050,000
Gross annual income
JPY¥1,575,000
Annual total income
JPY¥1,364,500
|
|
This result is for reference only, please consult our consultant for the actual cost.
no.51-鹤桥商圈全新带租独栋别墅42m²JPY¥18,100,000
|
Total expenditure
Purchase stage
|
JPY¥20,628,750
|
|---|---|
|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥1,810,000
Final payment90%
JPY¥16,290,000
中介手续费3%+6万日元3.00%
JPY¥543,000
印花税
JPY¥10,000
登录税2.00%
JPY¥362,000
房产所得税4.00%
JPY¥724,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥27,150
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥18,100
房产取得税1.50%
JPY¥271,500
中介手续费（400万元以上房产）3.00%
JPY¥543,000
|
|
|
RevenueRevenue
First year
|
JPY¥2,352,500
|
|---|---|
|
Annual expenditure
固定资产税1.40%
JPY¥253,400
都市计划税0.30%
JPY¥54,300
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¥54,300
Annual total expenditure
JPY¥362,500
Annual total expenditure
1,237,725
|
|
|
Annual income
Value-added income
JPY¥905,000
Rental income
JPY¥1,810,000
Gross annual income
JPY¥2,715,000
Annual total income
JPY¥2,352,500
|
|
This result is for reference only, please consult our consultant for the actual cost.
no.50-中央区日本桥商圈独栋别墅44m²JPY¥39,800,000
|
Total expenditure
Purchase stage
|
JPY¥45,312,500
|
|---|---|
|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥3,980,000
Final payment90%
JPY¥35,820,000
中介手续费3%+6万日元3.00%
JPY¥1,194,000
印花税
JPY¥10,000
登录税2.00%
JPY¥796,000
房产所得税4.00%
JPY¥1,592,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥59,700
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥39,800
房产取得税1.50%
JPY¥597,000
中介手续费（400万元以上房产）3.00%
JPY¥1,194,000
|
|
|
RevenueRevenue
First year
|
JPY¥5,173,500
|
|---|---|
|
Annual expenditure
固定资产税1.40%
JPY¥557,200
都市计划税0.30%
JPY¥119,400
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¥119,400
Annual total expenditure
JPY¥796,500
Annual total expenditure
2,718,750
|
|
|
Annual income
Value-added income
JPY¥1,990,000
Rental income
JPY¥3,980,000
Gross annual income
JPY¥5,970,000
Annual total income
JPY¥5,173,500
|
|
This result is for reference only, please consult our consultant for the actual cost.
no.40-韩国城鹤桥商圈独栋别墅20m²JPY¥9,000,000
|
Total expenditure
Purchase stage
|
JPY¥10,277,500
|
|---|---|
|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥900,000
Final payment90%
JPY¥8,100,000
中介手续费3%+6万日元3.00%
JPY¥270,000
印花税
JPY¥10,000
登录税2.00%
JPY¥180,000
房产所得税4.00%
JPY¥360,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥13,500
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥9,000
房产取得税1.50%
JPY¥135,000
中介手续费（400万元以上房产）3.00%
JPY¥270,000
|
|
|
RevenueRevenue
First year
|
JPY¥1,169,500
|
|---|---|
|
Annual expenditure
固定资产税1.40%
JPY¥126,000
都市计划税0.30%
JPY¥27,000
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¥27,000
Annual total expenditure
JPY¥180,500
Annual total expenditure
616,650
|
|
|
Annual income
Value-added income
JPY¥450,000
Rental income
JPY¥900,000
Gross annual income
JPY¥1,350,000
Annual total income
JPY¥1,169,500
|
|
This result is for reference only, please consult our consultant for the actual cost.
no.42-通天阁南动物园前独栋别墅115m²JPY¥65,000,000
|
Total expenditure
Purchase stage
|
JPY¥73,977,500
|
|---|---|
|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥6,500,000
Final payment90%
JPY¥58,500,000
中介手续费3%+6万日元3.00%
JPY¥1,950,000
印花税
JPY¥10,000
登录税2.00%
JPY¥1,300,000
房产所得税4.00%
JPY¥2,600,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥97,500
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥65,000
房产取得税1.50%
JPY¥975,000
中介手续费（400万元以上房产）3.00%
JPY¥1,950,000
|
|
|
RevenueRevenue
First year
|
JPY¥8,449,500
|
|---|---|
|
Annual expenditure
固定资产税1.40%
JPY¥910,000
都市计划税0.30%
JPY¥195,000
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¥195,000
Annual total expenditure
JPY¥1,300,500
Annual total expenditure
4,438,650
|
|
|
Annual income
Value-added income
JPY¥3,250,000
Rental income
JPY¥6,500,000
Gross annual income
JPY¥9,750,000
Annual total income
JPY¥8,449,500
|
|
This result is for reference only, please consult our consultant for the actual cost.
no.43-大今里商店街独栋别墅61m²JPY¥21,500,000
|
Total expenditure
Purchase stage
|
JPY¥24,496,250
|
|---|---|
|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥2,150,000
Final payment90%
JPY¥19,350,000
中介手续费3%+6万日元3.00%
JPY¥645,000
印花税
JPY¥10,000
登录税2.00%
JPY¥430,000
房产所得税4.00%
JPY¥860,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥32,250
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥21,500
房产取得税1.50%
JPY¥322,500
中介手续费（400万元以上房产）3.00%
JPY¥645,000
|
|
|
RevenueRevenue
First year
|
JPY¥2,794,500
|
|---|---|
|
Annual expenditure
固定资产税1.40%
JPY¥301,000
都市计划税0.30%
JPY¥64,500
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¥64,500
Annual total expenditure
JPY¥430,500
Annual total expenditure
1,469,775
|
|
|
Annual income
Value-added income
JPY¥1,075,000
Rental income
JPY¥2,150,000
Gross annual income
JPY¥3,225,000
Annual total income
JPY¥2,794,500
|
|
This result is for reference only, please consult our consultant for the actual cost.
no.44-寺田町林寺2丁目独栋别墅71m²JPY¥16,800,000
|
Total expenditure
Purchase stage
|
JPY¥19,150,000
|
|---|---|
|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥1,680,000
Final payment90%
JPY¥15,120,000
中介手续费3%+6万日元3.00%
JPY¥504,000
印花税
JPY¥10,000
登录税2.00%
JPY¥336,000
房产所得税4.00%
JPY¥672,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥25,200
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥16,800
房产取得税1.50%
JPY¥252,000
中介手续费（400万元以上房产）3.00%
JPY¥504,000
|
|
|
RevenueRevenue
First year
|
JPY¥2,183,500
|
|---|---|
|
Annual expenditure
固定资产税1.40%
JPY¥235,200
都市计划税0.30%
JPY¥50,400
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¥50,400
Annual total expenditure
JPY¥336,500
Annual total expenditure
1,149,000
|
|
|
Annual income
Value-added income
JPY¥840,000
Rental income
JPY¥1,680,000
Gross annual income
JPY¥2,520,000
Annual total income
JPY¥2,183,500
|
|
This result is for reference only, please consult our consultant for the actual cost.
no.48-韩国城商住两用独栋别墅48m²JPY¥15,900,000
|
Total expenditure
Purchase stage
|
JPY¥18,126,250
|
|---|---|
|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥1,590,000
Final payment90%
JPY¥14,310,000
中介手续费3%+6万日元3.00%
JPY¥477,000
印花税
JPY¥10,000
登录税2.00%
JPY¥318,000
房产所得税4.00%
JPY¥636,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥23,850
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥15,900
房产取得税1.50%
JPY¥238,500
中介手续费（400万元以上房产）3.00%
JPY¥477,000
|
|
|
RevenueRevenue
First year
|
JPY¥2,066,500
|
|---|---|
|
Annual expenditure
固定资产税1.40%
JPY¥222,600
都市计划税0.30%
JPY¥47,700
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¥47,700
Annual total expenditure
JPY¥318,500
Annual total expenditure
1,087,575
|
|
|
Annual income
Value-added income
JPY¥795,000
Rental income
JPY¥1,590,000
Gross annual income
JPY¥2,385,000
Annual total income
JPY¥2,066,500
|
|
This result is for reference only, please consult our consultant for the actual cost.
no.49-中央大阪城公园南独栋别墅43m²JPY¥36,800,000
|
Total expenditure
Purchase stage
|
JPY¥41,900,000
|
|---|---|
|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥3,680,000
Final payment90%
JPY¥33,120,000
中介手续费3%+6万日元3.00%
JPY¥1,104,000
印花税
JPY¥10,000
登录税2.00%
JPY¥736,000
房产所得税4.00%
JPY¥1,472,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥55,200
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥36,800
房产取得税1.50%
JPY¥552,000
中介手续费（400万元以上房产）3.00%
JPY¥1,104,000
|
|
|
RevenueRevenue
First year
|
JPY¥4,783,500
|
|---|---|
|
Annual expenditure
固定资产税1.40%
JPY¥515,200
都市计划税0.30%
JPY¥110,400
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¥110,400
Annual total expenditure
JPY¥736,500
Annual total expenditure
2,514,000
|
|
|
Annual income
Value-added income
JPY¥1,840,000
Rental income
JPY¥3,680,000
Gross annual income
JPY¥5,520,000
Annual total income
JPY¥4,783,500
|
|
This result is for reference only, please consult our consultant for the actual cost.
no.53-天王寺商圈东双轨独栋别墅35m²JPY¥10,000,000
|
Total expenditure
Purchase stage
|
JPY¥11,415,000
|
|---|---|
|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥1,000,000
Final payment90%
JPY¥9,000,000
中介手续费3%+6万日元3.00%
JPY¥300,000
印花税
JPY¥10,000
登录税2.00%
JPY¥200,000
房产所得税4.00%
JPY¥400,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥15,000
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥10,000
房产取得税1.50%
JPY¥150,000
中介手续费（400万元以上房产）3.00%
JPY¥300,000
|
|
|
RevenueRevenue
First year
|
JPY¥1,299,500
|
|---|---|
|
Annual expenditure
固定资产税1.40%
JPY¥140,000
都市计划税0.30%
JPY¥30,000
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¥30,000
Annual total expenditure
JPY¥200,500
Annual total expenditure
684,900
|
|
|
Annual income
Value-added income
JPY¥500,000
Rental income
JPY¥1,000,000
Gross annual income
JPY¥1,500,000
Annual total income
JPY¥1,299,500
|
|
This result is for reference only, please consult our consultant for the actual cost.
no.58-心斋桥东地铁旁独栋别墅26m²JPY¥22,500,000
|
Total expenditure
Purchase stage
|
JPY¥25,633,750
|
|---|---|
|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥2,250,000
Final payment90%
JPY¥20,250,000
中介手续费3%+6万日元3.00%
JPY¥675,000
印花税
JPY¥10,000
登录税2.00%
JPY¥450,000
房产所得税4.00%
JPY¥900,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥33,750
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥22,500
房产取得税1.50%
JPY¥337,500
中介手续费（400万元以上房产）3.00%
JPY¥675,000
|
|
|
RevenueRevenue
First year
|
JPY¥2,924,500
|
|---|---|
|
Annual expenditure
固定资产税1.40%
JPY¥315,000
都市计划税0.30%
JPY¥67,500
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¥67,500
Annual total expenditure
JPY¥450,500
Annual total expenditure
1,538,025
|
|
|
Annual income
Value-added income
JPY¥1,125,000
Rental income
JPY¥2,250,000
Gross annual income
JPY¥3,375,000
Annual total income
JPY¥2,924,500
|
|
This result is for reference only, please consult our consultant for the actual cost.
no.57-鹤桥铁骨四层带天台独栋别墅154m²JPY¥33,900,000
|
Total expenditure
Purchase stage
|
JPY¥38,601,250
|
|---|---|
|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥3,390,000
Final payment90%
JPY¥30,510,000
中介手续费3%+6万日元3.00%
JPY¥1,017,000
印花税
JPY¥10,000
登录税2.00%
JPY¥678,000
房产所得税4.00%
JPY¥1,356,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥50,850
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥33,900
房产取得税1.50%
JPY¥508,500
中介手续费（400万元以上房产）3.00%
JPY¥1,017,000
|
|
|
RevenueRevenue
First year
|
JPY¥4,406,500
|
|---|---|
|
Annual expenditure
固定资产税1.40%
JPY¥474,600
都市计划税0.30%
JPY¥101,700
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¥101,700
Annual total expenditure
JPY¥678,500
Annual total expenditure
2,316,075
|
|
|
Annual income
Value-added income
JPY¥1,695,000
Rental income
JPY¥3,390,000
Gross annual income
JPY¥5,085,000
Annual total income
JPY¥4,406,500
|
|
This result is for reference only, please consult our consultant for the actual cost.
no.54-鹤桥商圈三轨独栋别墅45m²JPY¥10,520,000
|
Total expenditure
Purchase stage
|
JPY¥12,006,500
|
|---|---|
|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥1,052,000
Final payment90%
JPY¥9,468,000
中介手续费3%+6万日元3.00%
JPY¥315,600
印花税
JPY¥10,000
登录税2.00%
JPY¥210,400
房产所得税4.00%
JPY¥420,800
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥15,780
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥10,520
房产取得税1.50%
JPY¥157,800
中介手续费（400万元以上房产）3.00%
JPY¥315,600
|
|
|
RevenueRevenue
First year
|
JPY¥1,367,100
|
|---|---|
|
Annual expenditure
固定资产税1.40%
JPY¥147,280
都市计划税0.30%
JPY¥31,560
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¥31,560
Annual total expenditure
JPY¥210,900
Annual total expenditure
720,390
|
|
|
Annual income
Value-added income
JPY¥526,000
Rental income
JPY¥1,052,000
Gross annual income
JPY¥1,578,000
Annual total income
JPY¥1,367,100
|
|
This result is for reference only, please consult our consultant for the actual cost.
no.55-千本南一丁目独栋别墅37m²JPY¥13,750,000
|
Total expenditure
Purchase stage
|
JPY¥15,680,625
|
|---|---|
|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥1,375,000
Final payment90%
JPY¥12,375,000
中介手续费3%+6万日元3.00%
JPY¥412,500
印花税
JPY¥10,000
登录税2.00%
JPY¥275,000
房产所得税4.00%
JPY¥550,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥20,625
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥13,750
房产取得税1.50%
JPY¥206,250
中介手续费（400万元以上房产）3.00%
JPY¥412,500
|
|
|
RevenueRevenue
First year
|
JPY¥1,787,000
|
|---|---|
|
Annual expenditure
固定资产税1.40%
JPY¥192,500
都市计划税0.30%
JPY¥41,250
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¥41,250
Annual total expenditure
JPY¥275,500
Annual total expenditure
940,837
|
|
|
Annual income
Value-added income
JPY¥687,500
Rental income
JPY¥1,375,000
Gross annual income
JPY¥2,062,500
Annual total income
JPY¥1,787,000
|
|
This result is for reference only, please consult our consultant for the actual cost.
no.56-鹤桥玉津二丁目独栋别墅56m²JPY¥20,000,000
|
Total expenditure
Purchase stage
|
JPY¥22,790,000
|
|---|---|
|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥2,000,000
Final payment90%
JPY¥18,000,000
中介手续费3%+6万日元3.00%
JPY¥600,000
印花税
JPY¥10,000
登录税2.00%
JPY¥400,000
房产所得税4.00%
JPY¥800,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥30,000
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥20,000
房产取得税1.50%
JPY¥300,000
中介手续费（400万元以上房产）3.00%
JPY¥600,000
|
|
|
RevenueRevenue
First year
|
JPY¥2,599,500
|
|---|---|
|
Annual expenditure
固定资产税1.40%
JPY¥280,000
都市计划税0.30%
JPY¥60,000
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¥60,000
Annual total expenditure
JPY¥400,500
Annual total expenditure
1,367,400
|
|
|
Annual income
Value-added income
JPY¥1,000,000
Rental income
JPY¥2,000,000
Gross annual income
JPY¥3,000,000
Annual total income
JPY¥2,599,500
|
|
This result is for reference only, please consult our consultant for the actual cost.
no.59-天王寺商圈角屋独栋别墅45m²JPY¥29,800,000
|
Total expenditure
Purchase stage
|
JPY¥33,937,500
|
|---|---|
|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥2,980,000
Final payment90%
JPY¥26,820,000
中介手续费3%+6万日元3.00%
JPY¥894,000
印花税
JPY¥10,000
登录税2.00%
JPY¥596,000
房产所得税4.00%
JPY¥1,192,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥44,700
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥29,800
房产取得税1.50%
JPY¥447,000
中介手续费（400万元以上房产）3.00%
JPY¥894,000
|
|
|
RevenueRevenue
First year
|
JPY¥3,873,500
|
|---|---|
|
Annual expenditure
固定资产税1.40%
JPY¥417,200
都市计划税0.30%
JPY¥89,400
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¥89,400
Annual total expenditure
JPY¥596,500
Annual total expenditure
2,036,250
|
|
|
Annual income
Value-added income
JPY¥1,490,000
Rental income
JPY¥2,980,000
Gross annual income
JPY¥4,470,000
Annual total income
JPY¥3,873,500
|
|
This result is for reference only, please consult our consultant for the actual cost.
no.60-难波南和风独栋别墅38m²JPY¥31,800,000
|
Total expenditure
Purchase stage
|
JPY¥36,212,500
|
|---|---|
|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥3,180,000
Final payment90%
JPY¥28,620,000
中介手续费3%+6万日元3.00%
JPY¥954,000
印花税
JPY¥10,000
登录税2.00%
JPY¥636,000
房产所得税4.00%
JPY¥1,272,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥47,700
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥31,800
房产取得税1.50%
JPY¥477,000
中介手续费（400万元以上房产）3.00%
JPY¥954,000
|
|
|
RevenueRevenue
First year
|
JPY¥4,133,500
|
|---|---|
|
Annual expenditure
固定资产税1.40%
JPY¥445,200
都市计划税0.30%
JPY¥95,400
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¥95,400
Annual total expenditure
JPY¥636,500
Annual total expenditure
2,172,750
|
|
|
Annual income
Value-added income
JPY¥1,590,000
Rental income
JPY¥3,180,000
Gross annual income
JPY¥4,770,000
Annual total income
JPY¥4,133,500
|
|
This result is for reference only, please consult our consultant for the actual cost.
no.61-心斋桥东谷町独栋别墅38m²JPY¥31,000,000
|
Total expenditure
Purchase stage
|
JPY¥35,302,500
|
|---|---|
|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥3,100,000
Final payment90%
JPY¥27,900,000
中介手续费3%+6万日元3.00%
JPY¥930,000
印花税
JPY¥10,000
登录税2.00%
JPY¥620,000
房产所得税4.00%
JPY¥1,240,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥46,500
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥31,000
房产取得税1.50%
JPY¥465,000
中介手续费（400万元以上房产）3.00%
JPY¥930,000
|
|
|
RevenueRevenue
First year
|
JPY¥4,029,500
|
|---|---|
|
Annual expenditure
固定资产税1.40%
JPY¥434,000
都市计划税0.30%
JPY¥93,000
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¥93,000
Annual total expenditure
JPY¥620,500
Annual total expenditure
2,118,150
|
|
|
Annual income
Value-added income
JPY¥1,550,000
Rental income
JPY¥3,100,000
Gross annual income
JPY¥4,650,000
Annual total income
JPY¥4,029,500
|
|
This result is for reference only, please consult our consultant for the actual cost.
no.62-难波南三轨三层独栋别墅40m²JPY¥37,500,000
|
Total expenditure
Purchase stage
|
JPY¥42,696,250
|
|---|---|
|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥3,750,000
Final payment90%
JPY¥33,750,000
中介手续费3%+6万日元3.00%
JPY¥1,125,000
印花税
JPY¥10,000
登录税2.00%
JPY¥750,000
房产所得税4.00%
JPY¥1,500,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥56,250
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥37,500
房产取得税1.50%
JPY¥562,500
中介手续费（400万元以上房产）3.00%
JPY¥1,125,000
|
|
|
RevenueRevenue
First year
|
JPY¥4,874,500
|
|---|---|
|
Annual expenditure
固定资产税1.40%
JPY¥525,000
都市计划税0.30%
JPY¥112,500
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¥112,500
Annual total expenditure
JPY¥750,500
Annual total expenditure
2,561,775
|
|
|
Annual income
Value-added income
JPY¥1,875,000
Rental income
JPY¥3,750,000
Gross annual income
JPY¥5,625,000
Annual total income
JPY¥4,874,500
|
|
This result is for reference only, please consult our consultant for the actual cost.
no.63-动物园前天王寺商圈新建独栋别墅42m²JPY¥25,000,000
|
Total expenditure
Purchase stage
|
JPY¥28,477,500
|
|---|---|
|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥2,500,000
Final payment90%
JPY¥22,500,000
中介手续费3%+6万日元3.00%
JPY¥750,000
印花税
JPY¥10,000
登录税2.00%
JPY¥500,000
房产所得税4.00%
JPY¥1,000,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥37,500
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥25,000
房产取得税1.50%
JPY¥375,000
中介手续费（400万元以上房产）3.00%
JPY¥750,000
|
|
|
RevenueRevenue
First year
|
JPY¥3,249,500
|
|---|---|
|
Annual expenditure
固定资产税1.40%
JPY¥350,000
都市计划税0.30%
JPY¥75,000
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¥75,000
Annual total expenditure
JPY¥500,500
Annual total expenditure
1,708,650
|
|
|
Annual income
Value-added income
JPY¥1,250,000
Rental income
JPY¥2,500,000
Gross annual income
JPY¥3,750,000
Annual total income
JPY¥3,249,500
|
|
This result is for reference only, please consult our consultant for the actual cost.
no.64-难波南中央联排别墅1号35m²JPY¥30,800,000
|
Total expenditure
Purchase stage
|
JPY¥35,075,000
|
|---|---|
|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥3,080,000
Final payment90%
JPY¥27,720,000
中介手续费3%+6万日元3.00%
JPY¥924,000
印花税
JPY¥10,000
登录税2.00%
JPY¥616,000
房产所得税4.00%
JPY¥1,232,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥46,200
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥30,800
房产取得税1.50%
JPY¥462,000
中介手续费（400万元以上房产）3.00%
JPY¥924,000
|
|
|
RevenueRevenue
First year
|
JPY¥4,003,500
|
|---|---|
|
Annual expenditure
固定资产税1.40%
JPY¥431,200
都市计划税0.30%
JPY¥92,400
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¥92,400
Annual total expenditure
JPY¥616,500
Annual total expenditure
2,104,500
|
|
|
Annual income
Value-added income
JPY¥1,540,000
Rental income
JPY¥3,080,000
Gross annual income
JPY¥4,620,000
Annual total income
JPY¥4,003,500
|
|
This result is for reference only, please consult our consultant for the actual cost.
no.65-难波南中央联排别墅2号35m²JPY¥27,800,000
|
Total expenditure
Purchase stage
|
JPY¥31,662,500
|
|---|---|
|
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¥834,000
印花税
JPY¥10,000
登录税2.00%
JPY¥556,000
房产所得税4.00%
JPY¥1,112,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥41,700
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥27,800
房产取得税1.50%
JPY¥417,000
中介手续费（400万元以上房产）3.00%
JPY¥834,000
|
|
|
RevenueRevenue
First year
|
JPY¥3,613,500
|
|---|---|
|
Annual expenditure
固定资产税1.40%
JPY¥389,200
都市计划税0.30%
JPY¥83,400
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¥83,400
Annual total expenditure
JPY¥556,500
Annual total expenditure
1,899,750
|
|
|
Annual income
Value-added income
JPY¥1,390,000
Rental income
JPY¥2,780,000
Gross annual income
JPY¥4,170,000
Annual total income
JPY¥3,613,500
|
|
This result is for reference only, please consult our consultant for the actual cost.
no.66-难波南中央联排别墅3号35m²JPY¥27,800,000
|
Total expenditure
Purchase stage
|
JPY¥31,662,500
|
|---|---|
|
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¥834,000
印花税
JPY¥10,000
登录税2.00%
JPY¥556,000
房产所得税4.00%
JPY¥1,112,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥41,700
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥27,800
房产取得税1.50%
JPY¥417,000
中介手续费（400万元以上房产）3.00%
JPY¥834,000
|
|
|
RevenueRevenue
First year
|
JPY¥3,613,500
|
|---|---|
|
Annual expenditure
固定资产税1.40%
JPY¥389,200
都市计划税0.30%
JPY¥83,400
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¥83,400
Annual total expenditure
JPY¥556,500
Annual total expenditure
1,899,750
|
|
|
Annual income
Value-added income
JPY¥1,390,000
Rental income
JPY¥2,780,000
Gross annual income
JPY¥4,170,000
Annual total income
JPY¥3,613,500
|
|
This result is for reference only, please consult our consultant for the actual cost.
no.67-今里双轨交汇独栋别墅39m²JPY¥25,000,000
|
Total expenditure
Purchase stage
|
JPY¥28,477,500
|
|---|---|
|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥2,500,000
Final payment90%
JPY¥22,500,000
中介手续费3%+6万日元3.00%
JPY¥750,000
印花税
JPY¥10,000
登录税2.00%
JPY¥500,000
房产所得税4.00%
JPY¥1,000,000
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥37,500
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥25,000
房产取得税1.50%
JPY¥375,000
中介手续费（400万元以上房产）3.00%
JPY¥750,000
|
|
|
RevenueRevenue
First year
|
JPY¥3,249,500
|
|---|---|
|
Annual expenditure
固定资产税1.40%
JPY¥350,000
都市计划税0.30%
JPY¥75,000
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¥75,000
Annual total expenditure
JPY¥500,500
Annual total expenditure
1,708,650
|
|
|
Annual income
Value-added income
JPY¥1,250,000
Rental income
JPY¥2,500,000
Gross annual income
JPY¥3,750,000
Annual total income
JPY¥3,249,500
|
|
This result is for reference only, please consult our consultant for the actual cost.
no.69-天下茶屋机场线独栋别墅29m²JPY¥9,990,000
|
Total expenditure
Purchase stage
|
JPY¥11,403,625
|
|---|---|
|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥999,000
Final payment90%
JPY¥8,991,000
中介手续费3%+6万日元3.00%
JPY¥299,700
印花税
JPY¥10,000
登录税2.00%
JPY¥199,800
房产所得税4.00%
JPY¥399,600
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥14,985
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥9,990
房产取得税1.50%
JPY¥149,850
中介手续费（400万元以上房产）3.00%
JPY¥299,700
|
|
|
RevenueRevenue
First year
|
JPY¥1,298,200
|
|---|---|
|
Annual expenditure
固定资产税1.40%
JPY¥139,860
都市计划税0.30%
JPY¥29,970
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¥29,970
Annual total expenditure
JPY¥200,300
Annual total expenditure
684,217
|
|
|
Annual income
Value-added income
JPY¥499,500
Rental income
JPY¥999,000
Gross annual income
JPY¥1,498,500
Annual total income
JPY¥1,298,200
|
|
This result is for reference only, please consult our consultant for the actual cost.
no.70-中央线大阪港独栋别墅33m²JPY¥9,990,000
|
Total expenditure
Purchase stage
|
JPY¥11,403,625
|
|---|---|
|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥999,000
Final payment90%
JPY¥8,991,000
中介手续费3%+6万日元3.00%
JPY¥299,700
印花税
JPY¥10,000
登录税2.00%
JPY¥199,800
房产所得税4.00%
JPY¥399,600
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥14,985
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥9,990
房产取得税1.50%
JPY¥149,850
中介手续费（400万元以上房产）3.00%
JPY¥299,700
|
|
|
RevenueRevenue
First year
|
JPY¥1,298,200
|
|---|---|
|
Annual expenditure
固定资产税1.40%
JPY¥139,860
都市计划税0.30%
JPY¥29,970
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¥29,970
Annual total expenditure
JPY¥200,300
Annual total expenditure
684,217
|
|
|
Annual income
Value-added income
JPY¥499,500
Rental income
JPY¥999,000
Gross annual income
JPY¥1,498,500
Annual total income
JPY¥1,298,200
|
|
This result is for reference only, please consult our consultant for the actual cost.
no.71-难波南花园町独栋别墅63m²JPY¥9,990,000
|
Total expenditure
Purchase stage
|
JPY¥11,403,625
|
|---|---|
|
Annual expenditure
Deposit
JPY¥0
Downpayment10%
JPY¥999,000
Final payment90%
JPY¥8,991,000
中介手续费3%+6万日元3.00%
JPY¥299,700
印花税
JPY¥10,000
登录税2.00%
JPY¥199,800
房产所得税4.00%
JPY¥399,600
产权转移登记手续费
JPY¥10,000
律师费
JPY¥10,000
登录税0.15%
JPY¥14,985
产权转移登记手续
JPY¥10,000
印花税0.10%
JPY¥9,990
房产取得税1.50%
JPY¥149,850
中介手续费（400万元以上房产）3.00%
JPY¥299,700
|
|
|
RevenueRevenue
First year
|
JPY¥1,298,200
|
|---|---|
|
Annual expenditure
固定资产税1.40%
JPY¥139,860
都市计划税0.30%
JPY¥29,970
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¥29,970
Annual total expenditure
JPY¥200,300
Annual total expenditure
684,217
|
|
|
Annual income
Value-added income
JPY¥499,500
Rental income
JPY¥999,000
Gross annual income
JPY¥1,498,500
Annual total income
JPY¥1,298,200
|
|
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.
