[ux_banner height=”320px” height__sm=”160px” height__md=”250px” bg=”6274″ bg_color=”rgb(255,255,255)” bg_pos=”49% 0%” parallax=”10″]
[text_box width=”98″ scale=”47″ scale__sm=”43″ position_x=”50″ position_y=”50″ position_y__sm=”15″]
[ux_text font_size=”2.5″ font_size__sm=”2″ class=”shadow_b1 page_mainttl ls5″]
Construction cost
[/ux_text]
[ux_text class=”shadow_b1 page_mainttl”]
アパート建築費について
[/ux_text]
[/text_box]
[/ux_banner]
[gap height=”80px” height__sm=”50px”]
[row]
[col span__sm=”12″ margin=”0px 0px -10px 0px” align=”center”]
[ux_text font_size=”1.1″ font_size__sm=”1.1″ class=”ls5″]
「アパート建築費はどれぐらいかかるのか?」
PRIMAの建築費について事例をご紹介します。
[/ux_text]
[/col]
[col span__sm=”12″ margin=”0px 0px 0px 0″ align=”left”]
[ux_text text_align=”center” text_align__md=”left”]
PRIMAのアパート建築費について、実際の建築事例での建築費と諸費用をご紹介します。
また、参考として返済比率と表面利回りについても併せてご紹介しています。
[/ux_text]
[/col]
[/row]
[row]
[col span__sm=”12″ padding=”0px 0px 0px 0px” align=”center”]
[gap height=”80px”]
[ux_text font_size=”0.85″ font_size__sm=”1.1″ class=”ls5″]
アパート建築費は、ここに注目!
[/ux_text]
[divider width=”100%” height=”1px” color=”rgb(0, 0, 0)”]
一般的に「アパート建築費」は、本体工事費+付帯工事費(+設計費)を含めた金額になりますが、その他に初期費用として必ず「諸費用」が必要になります。建築会社によっては、諸費用を含まない金額を提示している場合もあり注意が必要です。
PRIMAでは、建築費(本体工事+付帯工事、設計費含む)と諸費用を含めた初期費用を全てオーナー様に提示し、表面利回りも実質の数字となっていますので、ぜひご参照下さい。
[/col]
[/row]
[gap height=”80px” height__sm=”50px”]
[row]
[col span__sm=”12″ padding=”0px 0px 0px 0px” align=”center”]
[ux_text font_size=”0.85″ font_size__sm=”1.1″ class=”ls5″]
PRIMAの建築費と収支計画の事例
[/ux_text]
[divider width=”100%” height=”1px” color=”rgb(0, 0, 0)”]
[/col]
[/row]
[row]
[col span__sm=”12″ padding=”15px 30px 15px 30px” padding__sm=”15px 15px 15px 15px” margin=”0px 0px -30px 0px” bg_color=”rgb(250, 242, 242)” class=”toggle_ttl close”]
[row_inner v_align=”middle”]
[col_inner span=”3″ span__sm=”12″ padding=”20px 0px 20px 0px” padding__sm=”20px 0px 20px 15px” margin=”0px 0px -30px 0px” margin__sm=”0px 0px -10px 0px” align=”center” bg_color=”rgb(255,255,255)”]
[ux_text font_size=”0.9″ font_size__sm=”1.1″ text_align=”center” text_align__sm=”left”]
【事例 01】東京都心
[/ux_text]
[ux_text text_align=”center” text_align__sm=”left”]
土地面積:60坪
建築面積:33坪
[/ux_text]
[/col_inner]
[col_inner span=”6″ span__sm=”12″ margin=”0px 0px -30px 0px” align=”left”]
[ux_text font_size=”1.1″ font_size__sm=”1″ text_color=”#9a0007″]
プリマ世田谷壱番館(東京都心/東松原)
[/ux_text]
(単身女性専用8世帯・専有面積25㎡)
事業収支シミュレーション
[/col_inner]
[col_inner span=”3″ span__sm=”12″ margin=”0px 0px -30px 0px”]
[ux_image id=”6477″]
[/col_inner]
[/row_inner]
[/col]
[col span__sm=”12″ padding=”50px 30px 30px 30px” padding__sm=”30px 30px 30px 30px” bg_color=”rgb(251, 250, 247)” class=”toggle_box”]
[row_inner]
[col_inner span=”6″ span__sm=”12″ span__md=”6″]
[row_inner_1 style=”collapse”]
[col_inner_1 span__sm=”12″]
[gap height=”47px” height__sm=”0px”]
[/col_inner_1]
[col_inner_1 span=”3″ span__sm=”12″]
土地(60坪)
[/col_inner_1]
[col_inner_1 span=”9″ span__sm=”12″ span__md=”12″ align=”left”]
所有地
[gap height=”25px”]
[/col_inner_1]
[col_inner_1 span__sm=”12″]
[divider width=”100%” height=”1px” margin=”10px”]
[/col_inner_1]
[/row_inner_1]
[row_inner_1 style=”collapse”]
[col_inner_1 span=”3″ span__sm=”12″ span__md=”12″]
床面積
[/col_inner_1]
[col_inner_1 span=”9″ span__sm=”12″ span__md=”12″ align=”left”]
67坪+29坪
[ux_text font_size=”0.8″]
(1K 25㎡+ロフト 12㎡x8世帯 )
[/ux_text]
[/col_inner_1]
[col_inner_1 span__sm=”12″]
[divider width=”100%” height=”1px” margin=”10px”]
[/col_inner_1]
[/row_inner_1]
[row_inner_1 style=”collapse”]
[col_inner_1 span=”3″ span__sm=”12″ span__md=”12″]
本体工事費
[/col_inner_1]
[col_inner_1 span=”9″ span__sm=”12″ span__md=”12″ align=”left”]
6,424万円
[ux_text font_size=”0.8″]
(730万 x 8世帯 + 税)
[/ux_text]
[/col_inner_1]
[col_inner_1 span__sm=”12″]
[divider width=”100%” height=”1px” margin=”10px”]
[/col_inner_1]
[/row_inner_1]
[row_inner_1 style=”collapse”]
[col_inner_1 span=”3″ span__sm=”12″ span__md=”12″]
付帯工事費
[/col_inner_1]
[col_inner_1 span=”9″ span__sm=”12″ span__md=”12″ align=”left”]
1,267万円
[ux_text font_size=”0.8″]
(企画設計費・屋外水道・都市ガス・エアコン・外構工事)
[/ux_text]
[/col_inner_1]
[col_inner_1 span__sm=”12″]
[divider width=”100%” height=”1px” margin=”10px”]
[/col_inner_1]
[/row_inner_1]
[row_inner_1 style=”collapse”]
[col_inner_1 span=”3″ span__sm=”12″ span__md=”12″]
諸費用
[/col_inner_1]
[col_inner_1 span=”9″ span__sm=”12″ span__md=”12″ align=”left”]
400万円
[ux_text font_size=”0.8″]
(ローン諸費用・不動産取得税・各種保険料・予備費ほか)
[/ux_text]
[/col_inner_1]
[col_inner_1 span__sm=”12″]
[divider width=”100%” margin=”10px” color=”rgb(206, 206, 206)”]
[/col_inner_1]
[/row_inner_1]
[row_inner_1 style=”collapse”]
[col_inner_1 span=”3″ span__sm=”12″ span__md=”12″]
[ux_text font_size=”1.2″]
合計
[/ux_text]
[/col_inner_1]
[col_inner_1 span=”9″ span__sm=”12″ span__md=”12″ align=”left”]
[ux_text font_size=”1.2″]
8,091万円
[/ux_text]
[/col_inner_1]
[/row_inner_1]
[/col_inner]
[col_inner span=”6″ span__sm=”12″ span__md=”6″]
[row_inner_1 style=”collapse”]
[col_inner_1 span=”5″ span__sm=”12″ span__md=”7″ margin=”0px 0px 16px 0px” align=”center” bg_color=”#9a0007″ class=”arrow_btm”]
[ux_text text_color=”rgb(255,255,255)”]
金利1.2% 借入期間25年
[/ux_text]
[/col_inner_1]
[/row_inner_1]
[row_inner_1 style=”collapse”]
[col_inner_1 span=”3″ span__sm=”12″]
ローン借入
[/col_inner_1]
[col_inner_1 span=”9″ span__sm=”12″ span__md=”12″ align=”left”]
7,300万円
[ux_text font_size=”0.8″]
(自己資金 791万円)
[/ux_text]
[/col_inner_1]
[col_inner_1 span__sm=”12″]
[divider width=”100%” height=”1px” margin=”10px”]
[/col_inner_1]
[/row_inner_1]
[row_inner_1 style=”collapse”]
[col_inner_1 span=”3″ span__sm=”12″ span__md=”12″]
月額返済
[/col_inner_1]
[col_inner_1 span=”9″ span__sm=”12″ span__md=”12″ align=”left”]
28万1,776円
[gap height=”25px”]
[/col_inner_1]
[col_inner_1 span__sm=”12″]
[divider width=”100%” height=”1px” margin=”10px”]
[/col_inner_1]
[/row_inner_1]
[row_inner_1 style=”collapse”]
[col_inner_1 span=”3″ span__sm=”12″ span__md=”12″]
月額家賃収入
[/col_inner_1]
[col_inner_1 span=”9″ span__sm=”12″ span__md=”12″ align=”left”]
76万0,000円
[ux_text font_size=”0.8″]
(1階 94,000円 x 4戸 2階 96,000円 x 4戸)※管理費込み
[/ux_text]
[/col_inner_1]
[col_inner_1 span__sm=”12″]
[divider width=”100%” height=”1px” margin=”10px”]
[/col_inner_1]
[/row_inner_1]
[row_inner_1 style=”collapse”]
[col_inner_1 span=”3″ span__sm=”12″ span__md=”12″]
[ux_text text_color=”#9a0007″]
返済比率
[/ux_text]
[/col_inner_1]
[col_inner_1 span=”9″ span__sm=”12″ span__md=”12″ align=”left”]
[ux_text text_color=”#9a0007″]
37.08%
[/ux_text]
[ux_text font_size=”0.8″]
※3部屋(2.96)の家賃収入で返済が可能です!
[/ux_text]
[/col_inner_1]
[col_inner_1 span__sm=”12″]
[divider width=”100%” height=”1px” margin=”10px”]
[/col_inner_1]
[/row_inner_1]
[row_inner_1 style=”collapse”]
[col_inner_1 span=”3″ span__sm=”12″ span__md=”12″]
月額収支差額
[/col_inner_1]
[col_inner_1 span=”9″ span__sm=”12″ span__md=”12″ align=”left”]
47万8,224円
[gap height=”25px”]
[/col_inner_1]
[col_inner_1 span__sm=”12″]
[divider width=”100%” margin=”10px” color=”rgb(206, 206, 206)”]
[/col_inner_1]
[/row_inner_1]
[row_inner_1 style=”collapse”]
[col_inner_1 span=”3″ span__sm=”12″ span__md=”12″]
[ux_text font_size=”1.2″ text_color=”#9a0007″]
表面利回り
[/ux_text]
[/col_inner_1]
[col_inner_1 span=”9″ span__sm=”12″ span__md=”12″ align=”left”]
[ux_text font_size=”1.2″ text_color=”#9a0007″]
11.86%
[/ux_text]
[/col_inner_1]
[/row_inner_1]
[row_inner_1 style=”collapse”]
[col_inner_1 span=”3″ span__sm=”12″ visibility=”hide-for-medium”]
[/col_inner_1]
[col_inner_1 span=”8″ span__sm=”12″ span__md=”12″ padding=”0px 10px 0px 10px” margin=”10px 0px 0px 0px” align=”center” bg_color=”rgb(255,255,255)” border=”2px 2px 2px 2px” border_color=”rgb(154, 0, 7)” class=”arrow_top”]
[ux_text font_size=”0.9″ text_align=”center” text_align__sm=”left”]
本体工事+付帯工事費に対する表面利回り
[/ux_text]
[/col_inner_1]
[/row_inner_1]
[/col_inner]
[/row_inner]
[row_inner h_align=”center”]
[col_inner span=”8″ span__sm=”12″ align=”left”]
[gap]
※記載している価格に付きましては、今後、情勢により変動する可能性がございます。
[/col_inner]
[/row_inner]
[/col]
[/row]
[gap height=”50px” height__sm=”40px”]
[row]
[col span__sm=”12″ padding=”15px 30px 15px 30px” padding__sm=”15px 15px 15px 15px” margin=”0px 0px -30px 0px” bg_color=”rgb(250, 242, 242)” class=”toggle_ttl close”]
[row_inner v_align=”middle”]
[col_inner span=”3″ span__sm=”12″ padding=”20px 0px 20px 0px” padding__sm=”20px 0px 20px 15px” margin=”0px 0px -30px 0px” margin__sm=”0px 0px -10px 0px” align=”center” bg_color=”rgb(255,255,255)”]
[ux_text font_size=”0.9″ font_size__sm=”1.1″ text_align=”center” text_align__sm=”left”]
【事例 02】東京都心
[/ux_text]
[ux_text text_align=”center” text_align__sm=”left”]
土地面積:57坪
建築面積:28坪
[/ux_text]
[/col_inner]
[col_inner span=”6″ span__sm=”12″ margin=”0px 0px -30px 0px” align=”left”]
[ux_text font_size=”1.1″ font_size__sm=”1″ text_color=”#9a0007″]
プリマ杉並和泉(東京都内/代田橋)
[/ux_text]
(単身女性専用8世帯・専有面積21㎡)
事業収支シミュレーション
[/col_inner]
[col_inner span=”3″ span__sm=”12″ margin=”0px 0px -30px 0px”]
[ux_image id=”6477″]
[/col_inner]
[/row_inner]
[/col]
[col span__sm=”12″ padding=”50px 30px 30px 30px” padding__sm=”30px 30px 30px 30px” bg_color=”rgb(251, 250, 247)” class=”toggle_box”]
[row_inner]
[col_inner span=”6″ span__sm=”12″ span__md=”6″]
[row_inner_1 style=”collapse”]
[col_inner_1 span__sm=”12″]
[gap height=”47px” height__sm=”0px”]
[/col_inner_1]
[col_inner_1 span=”3″ span__sm=”12″]
土地(57坪)
[/col_inner_1]
[col_inner_1 span=”9″ span__sm=”12″ span__md=”12″ align=”left”]
所有地
[gap height=”25px”]
[/col_inner_1]
[col_inner_1 span__sm=”12″]
[divider width=”100%” height=”1px” margin=”10px”]
[/col_inner_1]
[/row_inner_1]
[row_inner_1 style=”collapse”]
[col_inner_1 span=”3″ span__sm=”12″ span__md=”12″]
床面積
[/col_inner_1]
[col_inner_1 span=”9″ span__sm=”12″ span__md=”12″ align=”left”]
56坪+24坪
[ux_text font_size=”0.8″]
(1K 21㎡+ロフト 10㎡x8世帯 )
[/ux_text]
[/col_inner_1]
[col_inner_1 span__sm=”12″]
[divider width=”100%” height=”1px” margin=”10px”]
[/col_inner_1]
[/row_inner_1]
[row_inner_1 style=”collapse”]
[col_inner_1 span=”3″ span__sm=”12″ span__md=”12″]
本体工事費
[ux_text font_size=”0.8″]
(準耐火構造 )
[/ux_text]
[/col_inner_1]
[col_inner_1 span=”9″ span__sm=”12″ span__md=”12″ align=”left”]
6,160万円
[ux_text font_size=”0.8″]
(700万 x 8世帯 + 税)
[/ux_text]
[/col_inner_1]
[col_inner_1 span__sm=”12″]
[divider width=”100%” height=”1px” margin=”10px”]
[/col_inner_1]
[/row_inner_1]
[row_inner_1 style=”collapse”]
[col_inner_1 span=”3″ span__sm=”12″ span__md=”12″]
付帯工事費
[/col_inner_1]
[col_inner_1 span=”9″ span__sm=”12″ span__md=”12″ align=”left”]
1,254万円
[ux_text font_size=”0.8″]
(企画設計費・屋外水道・都市ガス・エアコン・外構工事)
[/ux_text]
[/col_inner_1]
[col_inner_1 span__sm=”12″]
[divider width=”100%” height=”1px” margin=”10px”]
[/col_inner_1]
[/row_inner_1]
[row_inner_1 style=”collapse”]
[col_inner_1 span=”3″ span__sm=”12″ span__md=”12″]
諸費用
[/col_inner_1]
[col_inner_1 span=”9″ span__sm=”12″ span__md=”12″ align=”left”]
396万円
[ux_text font_size=”0.8″]
(ローン諸費用・不動産取得税・各種保険料・予備費ほか)
[/ux_text]
[/col_inner_1]
[col_inner_1 span__sm=”12″]
[/col_inner_1]
[/row_inner_1]
[row_inner_1 style=”collapse”]
[col_inner_1 span=”3″ span__sm=”12″ span__md=”12″]
[ux_text font_size=”1.2″]
合計
[/ux_text]
[/col_inner_1]
[col_inner_1 span=”9″ span__sm=”12″ span__md=”12″ align=”left”]
[ux_text font_size=”1.2″]
7,810万円
[/ux_text]
[/col_inner_1]
[/row_inner_1]
[/col_inner]
[col_inner span=”6″ span__sm=”12″ span__md=”6″]
[row_inner_1 style=”collapse”]
[col_inner_1 span=”5″ span__sm=”12″ span__md=”7″ margin=”0px 0px 16px 0px” align=”center” bg_color=”#9a0007″ class=”arrow_btm”]
[ux_text text_color=”rgb(255,255,255)”]
金利1.2% 借入期間25年
[/ux_text]
[/col_inner_1]
[/row_inner_1]
[row_inner_1 style=”collapse”]
[col_inner_1 span=”3″ span__sm=”12″]
ローン借入
[/col_inner_1]
[col_inner_1 span=”9″ span__sm=”12″ span__md=”12″ align=”left”]
7,200万円
[ux_text font_size=”0.8″]
(自己資金 610万円)
[/ux_text]
[/col_inner_1]
[col_inner_1 span__sm=”12″]
[divider width=”100%” height=”1px” margin=”10px”]
[/col_inner_1]
[/row_inner_1]
[row_inner_1 style=”collapse”]
[col_inner_1 span=”3″ span__sm=”12″ span__md=”12″]
月額返済
[/col_inner_1]
[col_inner_1 span=”9″ span__sm=”12″ span__md=”12″ align=”left”]
27万7,916円
[gap height=”25px”]
[/col_inner_1]
[col_inner_1 span__sm=”12″]
[divider width=”100%” height=”1px” margin=”10px”]
[/col_inner_1]
[/row_inner_1]
[row_inner_1 style=”collapse”]
[col_inner_1 span=”3″ span__sm=”12″ span__md=”12″]
月額家賃収入
[/col_inner_1]
[col_inner_1 span=”9″ span__sm=”12″ span__md=”12″ align=”left”]
68万0,000円
[ux_text font_size=”0.8″]
(85,000円 x 8戸)※管理費込み
[/ux_text]
[/col_inner_1]
[col_inner_1 span__sm=”12″]
[divider width=”100%” height=”1px” margin=”10px”]
[divider width=”100%” margin=”10px” color=”rgb(206, 206, 206)”]
[/col_inner_1]
[/row_inner_1]
[row_inner_1 style=”collapse”]
[col_inner_1 span=”3″ span__sm=”12″ span__md=”12″]
[ux_text text_color=”#9a0007″]
返済比率
[/ux_text]
[/col_inner_1]
[col_inner_1 span=”9″ span__sm=”12″ span__md=”12″ align=”left”]
[ux_text text_color=”#9a0007″]
40.87%
[/ux_text]
[ux_text font_size=”0.8″]
※4部屋(3.27)の家賃収入で返済が可能です!
[/ux_text]
[/col_inner_1]
[col_inner_1 span__sm=”12″]
[divider width=”100%” height=”1px” margin=”10px”]
[/col_inner_1]
[/row_inner_1]
[row_inner_1 style=”collapse”]
[col_inner_1 span=”3″ span__sm=”12″ span__md=”12″]
月額収支差額
[/col_inner_1]
[col_inner_1 span=”9″ span__sm=”12″ span__md=”12″ align=”left”]
40万2,084円
[ux_text font_size=”0.8″]
[/ux_text]
[/col_inner_1]
[col_inner_1 span__sm=”12″]
[divider width=”100%” margin=”10px” color=”rgb(206, 206, 206)”]
[/col_inner_1]
[/row_inner_1]
[row_inner_1 style=”collapse”]
[col_inner_1 span=”3″ span__sm=”12″ span__md=”12″]
[ux_text font_size=”1.2″ text_color=”#9a0007″]
表面利回り
[/ux_text]
[/col_inner_1]
[col_inner_1 span=”9″ span__sm=”12″ span__md=”12″ align=”left”]
[ux_text font_size=”1.2″ text_color=”#9a0007″]
11.01%
[/ux_text]
[/col_inner_1]
[/row_inner_1]
[row_inner_1 style=”collapse”]
[col_inner_1 span=”3″ span__sm=”12″ visibility=”hide-for-medium”]
[/col_inner_1]
[col_inner_1 span=”8″ span__sm=”12″ span__md=”12″ padding=”0px 10px 0px 10px” margin=”10px 0px 0px 0px” align=”center” bg_color=”rgb(255,255,255)” border=”2px 2px 2px 2px” border_color=”rgb(154, 0, 7)” class=”arrow_top”]
[ux_text font_size=”0.9″ text_align=”center” text_align__sm=”left”]
本体工事+付帯工事費に対する表面利回り
[/ux_text]
[/col_inner_1]
[/row_inner_1]
[/col_inner]
[/row_inner]
[row_inner h_align=”center”]
[col_inner span=”8″ span__sm=”12″ align=”left”]
[gap]
※記載している価格に付きましては、今後、情勢により変動する可能性がございます。
[/col_inner]
[/row_inner]
[/col]
[/row]
[gap height=”50px” height__sm=”40px”]
[row]
[col span__sm=”12″ padding=”15px 30px 15px 30px” padding__sm=”15px 15px 15px 15px” margin=”0px 0px -30px 0px” bg_color=”rgb(250, 242, 242)” class=”toggle_ttl close”]
[row_inner v_align=”middle”]
[col_inner span=”3″ span__sm=”12″ padding=”20px 0px 20px 0px” padding__sm=”20px 0px 20px 15px” margin=”0px 0px -30px 0px” margin__sm=”0px 0px -10px 0px” align=”center” bg_color=”rgb(255,255,255)”]
[ux_text font_size=”0.9″ font_size__sm=”1.1″ text_align=”center” text_align__sm=”left”]
【事例 03】東京都郊外
[/ux_text]
[ux_text text_align=”center” text_align__sm=”left”]
土地面積:60坪
建築面積:28坪
[/ux_text]
[/col_inner]
[col_inner span=”6″ span__sm=”12″ margin=”0px 0px -30px 0px” align=”left”]
[ux_text font_size=”1.1″ font_size__sm=”1″ text_color=”#9a0007″]
プリマソラッレ(東京都郊外/町田市)
[/ux_text]
(単身女性専用8世帯・専有面積21㎡)
事業収支シミュレーション
[/col_inner]
[col_inner span=”3″ span__sm=”12″ margin=”0px 0px -30px 0px”]
[ux_image id=”6477″]
[/col_inner]
[/row_inner]
[/col]
[col span__sm=”12″ padding=”50px 30px 30px 30px” padding__sm=”30px 30px 30px 30px” bg_color=”rgb(251, 250, 247)” class=”toggle_box”]
[row_inner]
[col_inner span=”6″ span__sm=”12″ span__md=”6″]
[row_inner_1 style=”collapse”]
[col_inner_1 span__sm=”12″]
[gap height=”47px” height__sm=”0px”]
[/col_inner_1]
[col_inner_1 span=”3″ span__sm=”12″]
土地(60坪)
[/col_inner_1]
[col_inner_1 span=”9″ span__sm=”12″ span__md=”12″ align=”left”]
所有地
[gap height=”25px”]
[/col_inner_1]
[col_inner_1 span__sm=”12″]
[divider width=”100%” height=”1px” margin=”10px”]
[/col_inner_1]
[/row_inner_1]
[row_inner_1 style=”collapse”]
[col_inner_1 span=”3″ span__sm=”12″ span__md=”12″]
床面積
[/col_inner_1]
[col_inner_1 span=”9″ span__sm=”12″ span__md=”12″ align=”left”]
56坪+24坪
[ux_text font_size=”0.8″]
(1K 21㎡+ロフト 10㎡x8世帯 )
[/ux_text]
[/col_inner_1]
[col_inner_1 span__sm=”12″]
[divider width=”100%” height=”1px” margin=”10px”]
[/col_inner_1]
[/row_inner_1]
[row_inner_1 style=”collapse”]
[col_inner_1 span=”3″ span__sm=”12″ span__md=”12″]
本体工事費
[ux_text font_size=”0.8″]
(準耐火構造 )
[/ux_text]
[/col_inner_1]
[col_inner_1 span=”9″ span__sm=”12″ span__md=”12″ align=”left”]
5,984万円
[ux_text font_size=”0.8″]
(680万 x 8世帯 + 税)
[/ux_text]
[/col_inner_1]
[col_inner_1 span__sm=”12″]
[divider width=”100%” height=”1px” margin=”10px”]
[/col_inner_1]
[/row_inner_1]
[row_inner_1 style=”collapse”]
[col_inner_1 span=”3″ span__sm=”12″ span__md=”12″]
付帯工事費
[/col_inner_1]
[col_inner_1 span=”9″ span__sm=”12″ span__md=”12″ align=”left”]
1,245万円
[ux_text font_size=”0.8″]
(企画設計費・屋外水道・都市ガス・エアコン・外構工事)
[/ux_text]
[/col_inner_1]
[col_inner_1 span__sm=”12″]
[divider width=”100%” height=”1px” margin=”10px”]
[/col_inner_1]
[/row_inner_1]
[row_inner_1 style=”collapse”]
[col_inner_1 span=”3″ span__sm=”12″ span__md=”12″]
諸費用
[/col_inner_1]
[col_inner_1 span=”9″ span__sm=”12″ span__md=”12″ align=”left”]
392万円
[ux_text font_size=”0.8″]
(ローン諸費用・不動産取得税・各種保険料・予備費ほか)
[/ux_text]
[/col_inner_1]
[col_inner_1 span__sm=”12″]
[divider width=”100%” margin=”10px” color=”rgb(206, 206, 206)”]
[/col_inner_1]
[/row_inner_1]
[row_inner_1 style=”collapse”]
[col_inner_1 span=”3″ span__sm=”12″ span__md=”12″]
[ux_text font_size=”1.2″]
合計
[/ux_text]
[/col_inner_1]
[col_inner_1 span=”9″ span__sm=”12″ span__md=”12″ align=”left”]
[ux_text font_size=”1.2″]
7,621万円
[/ux_text]
[/col_inner_1]
[/row_inner_1]
[/col_inner]
[col_inner span=”6″ span__sm=”12″ span__md=”6″]
[row_inner_1 style=”collapse”]
[col_inner_1 span=”5″ span__sm=”12″ span__md=”7″ margin=”0px 0px 16px 0px” align=”center” bg_color=”#9a0007″ class=”arrow_btm”]
[ux_text text_color=”rgb(255,255,255)”]
金利1.2% 借入期間25年
[/ux_text]
[/col_inner_1]
[/row_inner_1]
[row_inner_1 style=”collapse”]
[col_inner_1 span=”3″ span__sm=”12″]
ローン借入
[/col_inner_1]
[col_inner_1 span=”9″ span__sm=”12″ span__md=”12″ align=”left”]
6,900万円
[ux_text font_size=”0.8″]
(自己資金 721万円)
[/ux_text]
[/col_inner_1]
[col_inner_1 span__sm=”12″]
[divider width=”100%” height=”1px” margin=”10px”]
[/col_inner_1]
[/row_inner_1]
[row_inner_1 style=”collapse”]
[col_inner_1 span=”3″ span__sm=”12″ span__md=”12″]
月額返済
[/col_inner_1]
[col_inner_1 span=”9″ span__sm=”12″ span__md=”12″ align=”left”]
26万6,377円
[gap height=”25px”]
[/col_inner_1]
[col_inner_1 span__sm=”12″]
[divider width=”100%” height=”1px” margin=”10px”]
[/col_inner_1]
[/row_inner_1]
[row_inner_1 style=”collapse”]
[col_inner_1 span=”3″ span__sm=”12″ span__md=”12″]
月額家賃収入
[/col_inner_1]
[col_inner_1 span=”9″ span__sm=”12″ span__md=”12″ align=”left”]
60万8,000円
[ux_text font_size=”0.8″]
(1階 75,000円 x 4戸 2階 77,000円 x 4戸)※管理費込み
[/ux_text]
[/col_inner_1]
[col_inner_1 span__sm=”12″]
[divider width=”100%” height=”1px” margin=”10px”]
[/col_inner_1]
[/row_inner_1]
[row_inner_1 style=”collapse”]
[col_inner_1 span=”3″ span__sm=”12″ span__md=”12″]
[ux_text text_color=”#9a0007″]
返済比率
[/ux_text]
[/col_inner_1]
[col_inner_1 span=”9″ span__sm=”12″ span__md=”12″ align=”left”]
[ux_text text_color=”#9a0007″]
43.81%
[/ux_text]
[ux_text font_size=”0.8″]
※4部屋(3.27)の家賃収入で返済が可能です!
[/ux_text]
[/col_inner_1]
[col_inner_1 span__sm=”12″]
[divider width=”100%” height=”1px” margin=”10px”]
[/col_inner_1]
[/row_inner_1]
[row_inner_1 style=”collapse”]
[col_inner_1 span=”3″ span__sm=”12″ span__md=”12″]
月額収支差額
[/col_inner_1]
[col_inner_1 span=”9″ span__sm=”12″ span__md=”12″ align=”left”]
34万1,633円/月
[gap height=”25px”]
[/col_inner_1]
[col_inner_1 span__sm=”12″]
[divider width=”100%” margin=”10px” color=”rgb(206, 206, 206)”]
[/col_inner_1]
[/row_inner_1]
[row_inner_1 style=”collapse”]
[col_inner_1 span=”3″ span__sm=”12″ span__md=”12″]
[ux_text font_size=”1.2″ text_color=”#9a0007″]
表面利回り
[/ux_text]
[/col_inner_1]
[col_inner_1 span=”9″ span__sm=”12″ span__md=”12″ align=”left”]
[ux_text font_size=”1.2″ text_color=”#9a0007″]
10.09%
[/ux_text]
[/col_inner_1]
[/row_inner_1]
[row_inner_1 style=”collapse”]
[col_inner_1 span=”3″ span__sm=”12″ visibility=”hide-for-medium”]
[/col_inner_1]
[col_inner_1 span=”8″ span__sm=”12″ span__md=”12″ padding=”0px 10px 0px 10px” margin=”10px 0px 0px 0px” align=”center” bg_color=”rgb(255,255,255)” border=”2px 2px 2px 2px” border_color=”rgb(154, 0, 7)” class=”arrow_top”]
[ux_text font_size=”0.9″ text_align=”center” text_align__sm=”left”]
本体工事+付帯工事費に対する表面利回り
[/ux_text]
[/col_inner_1]
[/row_inner_1]
[/col_inner]
[/row_inner]
[row_inner h_align=”center”]
[col_inner span=”8″ span__sm=”12″ align=”left”]
[gap]
※記載している価格に付きましては、今後、情勢により変動する可能性がございます。
[/col_inner]
[/row_inner]
[/col]
[/row]
[gap height=”50px” height__sm=”40px”]
[row]
[col span__sm=”12″ padding=”15px 30px 15px 30px” padding__sm=”15px 15px 15px 15px” margin=”0px 0px -30px 0px” bg_color=”rgb(250, 242, 242)” class=”toggle_ttl close”]
[row_inner v_align=”middle”]
[col_inner span=”3″ span__sm=”12″ padding=”20px 0px 20px 0px” padding__sm=”20px 0px 20px 15px” margin=”0px 0px -30px 0px” margin__sm=”0px 0px -10px 0px” align=”center” bg_color=”rgb(255,255,255)”]
[ux_text font_size=”0.9″ font_size__sm=”1.1″ text_align=”center” text_align__sm=”left”]
【事例 04】地方
[/ux_text]
[ux_text text_align=”center” text_align__sm=”left”]
土地面積:60坪
建築面積:28坪
[/ux_text]
[/col_inner]
[col_inner span=”6″ span__sm=”12″ margin=”0px 0px -30px 0px” align=”left”]
[ux_text font_size=”1.1″ font_size__sm=”1″ text_color=”#9a0007″]
プリマ野島町(地方/神奈川県・金沢八景)
[/ux_text]
(単身女性専用8世帯・専有面積21㎡)
事業収支シミュレーション
[/col_inner]
[col_inner span=”3″ span__sm=”12″ margin=”0px 0px -30px 0px”]
[ux_image id=”6644″]
[/col_inner]
[/row_inner]
[/col]
[col span__sm=”12″ padding=”50px 30px 30px 30px” padding__sm=”30px 30px 30px 30px” bg_color=”rgb(251, 250, 247)” class=”toggle_box”]
[row_inner]
[col_inner span=”6″ span__sm=”12″ span__md=”6″]
[row_inner_1 style=”collapse”]
[col_inner_1 span__sm=”12″]
[gap height=”47px” height__sm=”0px”]
[/col_inner_1]
[col_inner_1 span=”3″ span__sm=”12″]
土地(60坪)
[/col_inner_1]
[col_inner_1 span=”9″ span__sm=”12″ span__md=”12″ align=”left”]
所有地
[gap height=”25px”]
[/col_inner_1]
[col_inner_1 span__sm=”12″]
[divider width=”100%” height=”1px” margin=”10px”]
[/col_inner_1]
[/row_inner_1]
[row_inner_1 style=”collapse”]
[col_inner_1 span=”3″ span__sm=”12″ span__md=”12″]
床面積
[/col_inner_1]
[col_inner_1 span=”9″ span__sm=”12″ span__md=”12″ align=”left”]
54坪+24坪
[ux_text font_size=”0.8″]
(1K 21㎡+ロフト 10㎡x8世帯 )
[/ux_text]
[/col_inner_1]
[col_inner_1 span__sm=”12″]
[divider width=”100%” height=”1px” margin=”10px”]
[/col_inner_1]
[/row_inner_1]
[row_inner_1 style=”collapse”]
[col_inner_1 span=”3″ span__sm=”12″ span__md=”12″]
本体工事費
[/col_inner_1]
[col_inner_1 span=”9″ span__sm=”12″ span__md=”12″ align=”left”]
5,720万円
[ux_text font_size=”0.8″]
(650万 x 8世帯 + 税)
[/ux_text]
[/col_inner_1]
[col_inner_1 span__sm=”12″]
[divider width=”100%” height=”1px” margin=”10px”]
[/col_inner_1]
[/row_inner_1]
[row_inner_1 style=”collapse”]
[col_inner_1 span=”3″ span__sm=”12″ span__md=”12″]
付帯工事費
[/col_inner_1]
[col_inner_1 span=”9″ span__sm=”12″ span__md=”12″ align=”left”]
1,205万円
[ux_text font_size=”0.8″]
(企画設計費・屋外水道・都市ガス・エアコン・外構工事)
[/ux_text]
[/col_inner_1]
[col_inner_1 span__sm=”12″]
[divider width=”100%” height=”1px” margin=”10px”]
[/col_inner_1]
[/row_inner_1]
[row_inner_1 style=”collapse”]
[col_inner_1 span=”3″ span__sm=”12″ span__md=”12″]
諸費用
[/col_inner_1]
[col_inner_1 span=”9″ span__sm=”12″ span__md=”12″ align=”left”]
423万円
[ux_text font_size=”0.8″]
(ローン諸費用・不動産取得税・各種保険料・予備費ほか)
[/ux_text]
[/col_inner_1]
[col_inner_1 span__sm=”12″]
[divider width=”100%” margin=”10px” color=”rgb(206, 206, 206)”]
[/col_inner_1]
[/row_inner_1]
[row_inner_1 style=”collapse”]
[col_inner_1 span=”3″ span__sm=”12″ span__md=”12″]
[ux_text font_size=”1.2″]
合計
[/ux_text]
[/col_inner_1]
[col_inner_1 span=”9″ span__sm=”12″ span__md=”12″ align=”left”]
[ux_text font_size=”1.2″]
7,348万円
[/ux_text]
[/col_inner_1]
[/row_inner_1]
[/col_inner]
[col_inner span=”6″ span__sm=”12″ span__md=”6″]
[row_inner_1 style=”collapse”]
[col_inner_1 span=”5″ span__sm=”12″ span__md=”7″ margin=”0px 0px 16px 0px” align=”center” bg_color=”#9a0007″ class=”arrow_btm”]
[ux_text text_color=”rgb(255,255,255)”]
金利1.2% 借入期間25年
[/ux_text]
[/col_inner_1]
[/row_inner_1]
[row_inner_1 style=”collapse”]
[col_inner_1 span=”3″ span__sm=”12″]
ローン借入
[/col_inner_1]
[col_inner_1 span=”9″ span__sm=”12″ span__md=”12″ align=”left”]
6,800万円
[ux_text font_size=”0.8″]
(自己資金 548万円)
[/ux_text]
[/col_inner_1]
[col_inner_1 span__sm=”12″]
[divider width=”100%” height=”1px” margin=”10px”]
[/col_inner_1]
[/row_inner_1]
[row_inner_1 style=”collapse”]
[col_inner_1 span=”3″ span__sm=”12″ span__md=”12″]
月額返済
[/col_inner_1]
[col_inner_1 span=”9″ span__sm=”12″ span__md=”12″ align=”left”]
26万2,477円
[gap height=”25px”]
[/col_inner_1]
[col_inner_1 span__sm=”12″]
[divider width=”100%” height=”1px” margin=”10px”]
[/col_inner_1]
[/row_inner_1]
[row_inner_1 style=”collapse”]
[col_inner_1 span=”3″ span__sm=”12″ span__md=”12″]
月額家賃収入
[/col_inner_1]
[col_inner_1 span=”9″ span__sm=”12″ span__md=”12″ align=”left”]
53万2,000円
[ux_text font_size=”0.8″]
(66,500円 x 8戸)※管理費込み
[/ux_text]
[/col_inner_1]
[col_inner_1 span__sm=”12″]
[divider width=”100%” height=”1px” margin=”10px”]
[/col_inner_1]
[/row_inner_1]
[row_inner_1 style=”collapse”]
[col_inner_1 span=”3″ span__sm=”12″ span__md=”12″]
[ux_text text_color=”#9a0007″]
返済比率
[/ux_text]
[/col_inner_1]
[col_inner_1 span=”9″ span__sm=”12″ span__md=”12″ align=”left”]
[ux_text text_color=”#9a0007″]
49.34%
[/ux_text]
[ux_text font_size=”0.8″]
※4部屋(3.94)の家賃収入で返済が可能です!
[/ux_text]
[/col_inner_1]
[col_inner_1 span__sm=”12″]
[divider width=”100%” height=”1px” margin=”10px”]
[/col_inner_1]
[/row_inner_1]
[row_inner_1 style=”collapse”]
[col_inner_1 span=”3″ span__sm=”12″ span__md=”12″]
月額収支差額
[/col_inner_1]
[col_inner_1 span=”9″ span__sm=”12″ span__md=”12″ align=”left”]
26万9,523円/月
[gap height=”25px”]
[/col_inner_1]
[col_inner_1 span__sm=”12″]
[divider width=”100%” margin=”10px” color=”rgb(206, 206, 206)”]
[/col_inner_1]
[/row_inner_1]
[row_inner_1 style=”collapse”]
[col_inner_1 span=”3″ span__sm=”12″ span__md=”12″]
[ux_text font_size=”1.2″ text_color=”#9a0007″]
表面利回り
[/ux_text]
[/col_inner_1]
[col_inner_1 span=”9″ span__sm=”12″ span__md=”12″ align=”left”]
[ux_text font_size=”1.2″ text_color=”#9a0007″]
9.22%
[/ux_text]
[/col_inner_1]
[/row_inner_1]
[row_inner_1 style=”collapse”]
[col_inner_1 span=”3″ span__sm=”12″ visibility=”hide-for-medium”]
[/col_inner_1]
[col_inner_1 span=”8″ span__sm=”12″ span__md=”12″ padding=”0px 10px 0px 10px” margin=”10px 0px 0px 0px” align=”center” bg_color=”rgb(255,255,255)” border=”2px 2px 2px 2px” border_color=”rgb(154, 0, 7)” class=”arrow_top”]
[ux_text font_size=”0.9″ text_align=”center” text_align__sm=”left”]
本体工事+付帯工事費に対する表面利回り
[/ux_text]
[/col_inner_1]
[/row_inner_1]
[/col_inner]
[/row_inner]
[row_inner h_align=”center”]
[col_inner span=”8″ span__sm=”12″ align=”left”]
[gap]
※記載している価格に付きましては、今後、情勢により変動する可能性がございます。
[/col_inner]
[/row_inner]
[/col]
[/row]
[gap height=”10px”]
[gap height=”50px”]
[ux_slider slide_width=”33.333333%” freescroll=”true” nav_size=”normal” nav_style=”simple” bullets=”false” bullet_style=”dashes-spaced” timer=”3000″]
[ux_image id=”2169″ image_size=”original”]
[ux_image id=”2421″ image_size=”original”]
[ux_image id=”1979″ image_size=”original”]
[ux_image id=”2324″ image_size=”original”]
[ux_image id=”2376″ image_size=”original”]
[/ux_slider]
[row width=”custom” custom_width=”1280px” v_align=”bottom” h_align=”center”]
[col span=”9″ span__sm=”12″ span__md=”11″ padding=”20px 40px 3px 40px” padding__sm=”0px 0px 3px 0px” margin=”-140px 0px 0px 0px” margin__sm=”-30px 0px -30px 0px” margin__md=”-64px 0px 0px 0px” align=”center” bg_color=”rgb(255, 255, 255)”]
[row_inner v_align=”middle”]
[col_inner span=”4″ span__sm=”4″ margin=”0px 0px -10px 0px”]
[ux_banner height=”73%” height__md=”106%” bg_color=”rgba(255, 255, 255, 0)”]
[text_box style=”circle” width=”67″ width__sm=”100″ width__md=”100″ scale=”129″ scale__sm=”104″ scale__md=”116″ position_x=”50″ position_y=”50″ bg=”rgb(154, 0, 7)”]
入居率
98%!
高稼働で
高収益実現
[/text_box]
[/ux_banner]
[/col_inner]
[col_inner span=”8″ span__sm=”8″ margin=”0px 0px -10px -30px” margin__sm=”20px 0px 0px -10px”]
[ux_text font_size=”1.1″ font_size__sm=”0.9″ font_size__md=”1″]
「自分の土地でPRIMAは建てられる?」
「アパート建築費はどれぐらい?」
まずはお気軽にフォームからお問合せください。
[/ux_text]
[/col_inner]
[col_inner span=”6″ span__sm=”12″ visibility=”hidden”]
[button text=”オンラインフォーム” color=”alert” padding=”10px 0px 10px 0px” expand=”true” link=”/contact-entrance/”]
[/col_inner]
[/row_inner]
[/col]
[/row]
[row]
[col span__sm=”12″]
[ux_html]
[/ux_html]
[/col]
[/row]
[gap height=”40px” height__sm=”10px”]