PAYMENT REFERENCE EXAMPLE

Stage First Kojiya Room 802

down payment100,000 yen
Mortgage usage31.1 million yen
35 years of loanFloating interest rate 1.968%
Mortgage companyau Jibun Bank
Guaranteed rent97,500 yen
Mortgage repayment amount102,513 yen
Administrative expenses/reserve fund16,500 yen
Monthly difference payment amount21,513 yen

Other expenses

Repair fund and management fund161,200 yen
Registration fees/loan company feesAbout 780,000 yen
Real estate acquisition tax (first year only)About 200,000 yen
Property tax (every year)About 90,000 yen