トップページ > フロール巣鴨 > フロール巣鴨　利回り推移

フロール巣鴨　利回り推移

フロール巣鴨　利回り推移

フロール巣鴨
平成	築	自己資金	借入残高	金利	合計	賃料	合計利回	借入利回
29	0	100,000	23,402,000	444,638	23,502,000	767,880	3.267%	3.281%
28	1	100,000	23,078,758	438,496	23,178,758	767,880	3.313%	3.327%
27	2	100,000	22,749,374	432,238	22,849,374	767,880	3.361%	3.375%
26	3	100,000	22,413,733	425,861	22,513,733	767,880	3.411%	3.426%
25	4	100,000	22,071,713	419,363	22,171,713	767,880	3.463%	3.479%
24	5	100,000	21,723,196	412,741	21,823,196	767,880	3.519%	3.535%
23	6	100,000	21,368,057	405,993	21,468,057	767,880	3.577%	3.594%
22	7	100,000	21,006,170	399,117	21,106,170	767,880	3.638%	3.655%
21	8	100,000	20,637,407	392,111	20,737,407	767,880	3.703%	3.721%
20	9	100,000	20,261,638	384,971	20,361,638	767,880	3.771%	3.790%
19	10	100,000	19,878,729	377,696	19,978,729	767,880	3.843%	3.863%
18	11	100,000	19,488,545	370,282	19,588,545	767,880	3.920%	3.940%
17	12	100,000	19,090,947	362,728	19,190,947	767,880	4.001%	4.022%
16	13	100,000	18,685,795	355,030	18,785,795	767,880	4.088%	4.109%
15	14	100,000	18,272,945	347,186	18,372,945	767,880	4.179%	4.202%
14	15	100,000	17,852,251	339,193	17,952,251	767,880	4.277%	4.301%
13	16	100,000	17,423,564	331,048	17,523,564	767,880	4.382%	4.407%
12	17	100,000	16,986,732	322,748	17,086,732	767,880	4.494%	4.520%
11	18	100,000	16,541,600	314,290	16,641,600	767,880	4.614%	4.642%
10	19	100,000	16,088,010	305,672	16,188,010	767,880	4.744%	4.773%
9	20	100,000	15,625,802	296,890	15,725,802	767,880	4.883%	4.914%
8	21	100,000	15,154,812	287,941	15,254,812	767,880	5.034%	5.067%
7	22	100,000	14,674,874	278,823	14,774,874	767,880	5.197%	5.233%
6	23	100,000	14,185,816	269,531	14,285,816	767,880	5.375%	5.413%
5	24	100,000	13,687,467	260,062	13,787,467	767,880	5.569%	5.610%
4	25	100,000	13,179,649	250,413	13,279,649	767,880	5.782%	5.826%
3	26	100,000	12,662,182	240,581	12,762,182	767,880	6.017%	6.064%
2	27	100,000	12,134,884	230,563	12,234,884	767,880	6.276%	6.328%
1	28	100,000	11,597,566	220,354	11,697,566	767,880	6.564%	6.621%
	29	100,000	11,050,040	209,951	11,150,040	767,880	6.887%	6.949%
	30	100,000	10,492,111	199,350	10,592,111	767,880	7.250%	7.319%
	31	100,000	9,923,581	188,548	10,023,581	767,880	7.661%	7.738%
	32	100,000	9,344,249	177,541	9,444,249	767,880	8.131%	8.218%
	33	100,000	8,753,910	166,324	8,853,910	767,880	8.673%	8.772%
	34	100,000	8,152,354	154,895	8,252,354	767,880	9.305%	9.419%
	35	100,000	7,539,369	143,248	7,639,369	767,880	10.052%	10.185%
	36	100,000	6,914,737	131,380	7,014,737	767,880	10.947%	11.105%