| Details |
| Land Price |
¥498,000,000 - 288.35m2 @ ¥5,699,324 /m2 |
| Selling Price (estimated) |
¥410,000,000 - 288.35m2 @ ¥4,692,214 /m2 |
| Building Price (minimum) |
¥100,000,000 - 362m2 5 Bdrm + maid + family |
| Other Costs (estimated) |
¥28,700,000 |
| Total Cost |
¥538,700,000 |
| Equity |
¥156,200,000 (29%) |
| Loan Principal Amount |
¥382,500,000 (71%) interest rate of 3% |
| Rental Income Monthly |
¥2,400,000 |
| Rental Income Annually |
¥28,800,000 |
Monthly Interest
|
¥956,250 |
Monthly Carry
|
¥1,443,750 |
| Yearly Income |
¥17,325,000 |
Return on Equity
|
11.1% |
Gross Yield
|
5.35% (if buying in cash) |
*Note - USD amount is based on the recent exchange rate (June 2008) and is subject to changes in the markets.
For the latest exhange rate click here. |
