For SaleDetached House

Detached House in Kaminakazato 2-chome, Kita-ku

Kaminakazato 2-chome, Kita-ku, Tokyo
  • Seismic isolation
Asking Price
¥128,000,000
Est. Net Yield: 3.54%
Detached House in Kaminakazato 2-chome, Kita-ku - 1/10
1 / 10

Executive Summary

This property is a detached wooden house with 3 stories above ground and a base-isolation structure, built in February 2022, located in Kaminakazato 2-chome, Kita-ku, Tokyo. Transportation access includes a 7-minute walk from Oku Station on the Tohoku Main Line, a 7-minute walk from Oku Station on the Takasaki Line, and a 10-minute walk from Kaminakazato Station on the Keihin-Tohoku/Negishi Line. The building area is 107.6 sqm with a 3LDK layout facing southeast. Major facilities include floor heating, a counter kitchen, a dishwasher, a bathroom dryer, 2 toilets, 24-hour security, a monitor intercom, and city gas. The land area is 56.33 sqm (actual survey) under ownership, on flat terrain, with setback completed. The city planning is outside planning area, the land use zone is Quasi-Industrial Zone, with a building-to-land ratio of 70% and a floor area ratio of 200%. The property is currently occupied, and delivery is open for consultation.

Property Details

Building Area
107.6 ㎡
Layout
3LDK
3 bedrooms + living, dining & kitchen
Structure
Wood
Built Year
2022
Floors
3 Floors
Earthquake Std.
New Seismic Standard
Est. Annual Rent
¥5,120,000
Transport
  • Oku Station
    JR Tohoku Main Line / JR Takasaki Line
    Walk 7 min
  • Kami-Nakazato Station
    JR Keihin-Tohoku/Negishi Line
    Walk 10 min
Transaction Type
Brokerage
Japan Real Estate · Governor of Tokyo (1) No. 113344

Detailed property information

Current status
Occupied by the seller
Handover
Negotiable

Please confirm the details in the explanation of important matters before purchase.

Around the property

This summarizes expected hazards, past disaster records, designated hazard zones, city planning, the surroundings (stations, schools, medical facilities and more), population, land prices and transactions around the property, based on data from Japan's Ministry of Land, Infrastructure, Transport and Tourism. The position is estimated from the address, so it can differ from the actual lot near the edge of an area. Hazard areas and records shown are only those published by national and local governments; being outside a published area, or not finding a record, does not mean damage cannot occur. Please confirm details on the municipality's hazard map and in the explanation of important matters given at the time of purchase.

Flood (maximum expected scale)
Within a published hazard area (expected flood depth 0.5–3 m)Rivers: 隅田川、荒川
Storm surge
Not within a published hazard area
Tsunami
Not within a published hazard area
Landslide
Not within a published hazard area
Liquefaction
Somewhat likely to liquefyA tendency for each grid cell of about 250 m, based on landform. It is not an assessment of the lot itself.

Please check your municipality's hazard map for details.

This service uses the API functions of the Real Estate Information Library of the Ministry of Land, Infrastructure, Transport and Tourism, but the timeliness, accuracy and completeness of the information provided are not guaranteed.

Source: Ministry of Land, Infrastructure, Transport and Tourism, Real Estate Information Library (国土交通省 不動産情報ライブラリ). Processed by us for the area around this property.Retrieved: 10/14/2026

Location & Map

Investment Analysis

Est. Gross Yield4%
Est. Net Yield3.54%

Calculated from an estimated rent. Actual rent may differ.

Net yield = (annual rent − management fee and repair reserve − property management fee (5.5% of rent)) ÷ (price + purchase costs). Property tax, vacancies and repair costs are not included.

ROI SIMULATION

ROI / IRR Investment Simulation

Est. Gross Yield
4.00%
Est. Net Yield
3.54%
If sold after 10 years (before tax)
Annual return (IRR)
2.7%
Net gain
+¥35,380,000
Gain on total investment +25.9%
Est. Property ValueCumulative Net IncomeNet gain

Assumptions

  • Total investment ¥136,620,000 (price ¥128,000,000 + purchase costs ¥8,620,000)
  • No management fee or repair reserve (you own the whole building)
  • Property management fee: 5.5% of rent (incl. tax)
  • Selling costs (brokerage fee and stamp duty) are deducted from the sale price
  • Taxes (income tax on rent, tax on capital gains, etc.), vacancies, property tax and repair costs are not included

This simulation is an estimate based on the inputs provided and does not guarantee future income or asset value. Actual results may vary due to market conditions, vacancy rates, and interest rates. Investment decisions are made at your own risk; we do not provide investment advisory or agency services.

CLOSING COSTS

Estimated Closing Cost Breakdown

Total Closing Costs (Est.)
¥8,620,000
Brokerage fee (3% of the price + ¥60,000, plus consumption tax; properties over ¥4 million)¥4,290,000
Real Estate Acquisition Tax (est., rate varies by property type)¥2,300,000
Registration License Tax (title transfer)¥1,150,000
Stamp Duty (purchase agreement)¥60,000
Judicial Scrivener & Other Fees (est.)¥820,000

These are estimated costs. Property tax and other pro-rated amounts are calculated separately at closing.

Book from open times

Book a Private Viewing or Online Consultation

Choose from open times. Online consultations are confirmed right away and we send you a confirmation email. Live viewings from the property and in-person visits are confirmed after we check that the property can be viewed.

Apply online

Submit a Purchase Offer for This Property

Send us your preferred price and closing timing. We negotiate price and terms with the seller. After online identity verification (passport IC chip scan and proof of address) and the important-matters explanation (online), you e-sign the purchase agreement. You can follow the progress on your Dashboard.

Identity verification under Japan's Act on Prevention of Transfer of Criminal Proceeds (online check and a code sent by international registered mail)
Inquire