 |
APARTMENT INVESTMENTS
International Solution Group is happy to offer lucrative property investment opportunities in Japan for both Japanese and foreign investors. Sensible investing in real estate is a great way to diversify your portfolio, as follows.
- Our property managers will locate viable real estate opportunities for you. For example, you can buy an apartment complex from 80% to a 100% loan-to-value funding that in some cases can include an additional 7% to cover all closing costs. The current interest rate is 2% to 5% p.a., and you can borrow 5 to 15 times your annual salary.
- All closing costs and fees, built into the loan amount, will be paid back during the term of the loan.
- Rental income from your apartment complex will cover your loan, all taxes and property management fees, as well as provide an extra 5-8% positive return per year.
- Our property managers will ensure that there is full occupancy so that you remain cash flow-positive.
Please see the example below and contact ISG at info@isgjapan.com for more information.
| Purchase price |
262,000,000 |
Yen |
| Price per unit of rentable space |
1,320,298 |
yen/tsubo |
| Price per unit of land area |
1,702,294 |
yen/tsubo |
| Total investment value |
284,645,024 |
yen |
| Loan amount |
285,000,000 |
yen |
|
|
|
| Operational yield with 100% occupancy |
| ANNUAL RETURN |
28,302,000 |
yen |
| Rent |
26,088,000 |
yen p.a. |
| Maintenance service fees |
2,214,000 |
yen p.a. |
| Parking fees |
0 |
yen p.a. |
| ANNUAL EXPENDITURE |
5,066,568 |
yen |
| Cost ratio |
17.9 |
% |
| Government taxes |
1,066,582 |
yen p.a. |
| Building management fees |
904,886 |
yen p.a. |
| Utilities |
480,000 |
yen p.a. |
| Property management fee |
1,415,100 |
yen p.a. |
| Repairs |
1,200,000 |
yen p.a. |
| Insurance |
0 |
yen p.a. |
| ANNUAL INCOME |
23,235,432 |
yen |
| Security deposits |
3,166,000 |
yen |
| Net yield |
8.16 |
% |
| Net yield (minus security deposits) |
8.25 |
% |
| MONTHLY INCOME |
1,936,286 |
yen |
| Loan amount |
Interest rate |
Period |
Monthly repayment |
| 285,000,000 yen |
2~5% |
30 years |
1,444,053 yen |
| NET MONTHLY INCOME |
492,233 yen |
|
| |
|
|