For SaleWhole Low-rise Apartment Building

Precious Earth Inage-ku Tendai

Tendai 3-chome, Inage-ku, Chiba-shi, Chiba
Asking Price
¥72,000,000
Est. Net Yield: 6.53%
Precious Earth Inage-ku Tendai - 1/3
1 / 3

Executive Summary

This is a whole apartment building, "Precious Earth Inage-ku Tendai," built in June 2015, featuring a 3-story wooden structure located in Tendai 3-chome, Inage-ku, Chiba-shi, Chiba. The property is located an 8-minute walk from Tendai Station on the Chiba Urban Monorail, an 11-minute walk from Anagawa Station on the same line, and a 15-minute walk from Sakusabe Station. The building area is 233.8 sqm. The registered land area is 150.31 sqm (including a setback portion of approximately 1.3 sqm), with ownership rights to the land, and the topography is flat. The city planning is categorized as Urbanization Promotion Area, and the zoning is designated as Category I Medium-and-High-Rise Residential Zone, with a building-to-land ratio of 60% and a floor area ratio of 200%. The property fronts a 3.8-meter-wide public road on the northeast side. The current status is leased, and handover is negotiable.

Property Details

Building Area
233.8 ㎡
Structure
Wood
Built Year
2015
Floors
3 Floors
Earthquake Std.
New Seismic Standard
Est. Annual Rent
¥5,320,000
Transport
  • Tendai Station
    Chiba Urban Monorail
    Walk 8 min
  • Anagawa Station
    Chiba Urban Monorail
    Walk 11 min
  • Sakusabe Station
    Chiba Urban Monorail
    Walk 15 min
Transaction Type
Brokerage
Japan Real Estate · Governor of Tokyo (1) No. 113344

Detailed property information

Status & handover

Current status
Leased (tenant in place)
Handover
Negotiable

Land & legal restrictions

Land area
150.3 ㎡per land registry
Land rights
Freehold
Land category
Residential land
City planning area
Urbanization promotion area
Zoning
Category 1 mid/high-rise residential zone
Building coverage / floor area ratio
60% / 200%
Road access
Northeast side Public road 3.8 m wide 10.2 m frontage
Terrain
Flat

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.

Expected hazards nearby

Flood (maximum expected scale)
Not within a published hazard areaFlooding from rivers without a published assessment, and flooding caused by overwhelmed drainage, is not included.
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.

Past disaster records

Published records
No published record was found at this point or within about 300 m

This covers past disaster records published by national and local governments. Not finding a record does not mean that no disaster occurred.

Designated hazard zones

Steep slope failure hazard zone / Landslide prevention zone / Disaster hazard zone / Large-scale fill land
Not included in the published zones

This covers designated zones and maps published by national and local governments. Building and other restrictions may apply inside a zone. Please confirm the details with the municipality and in the explanation of important matters.

City planning

Urbanization zoning
Urbanization promotion area (designated for urban development)
Zoning (use district)
Category I mid/high-rise exclusive residential zone
Floor area ratio · Building coverage ratio
Floor area ratio 200% · Building coverage ratio 60%

Because the position is approximate, this may differ from the designation of the lot itself. Please confirm the actual designation in the explanation of important matters.

Surroundings

天台 (千葉都市モノレール)
About 4,027 passengers per day (FY2023)About 390 m in a straight line
穴川 (千葉都市モノレール)
About 3,725 passengers per day (FY2023)About 750 m in a straight line
作草部 (千葉都市モノレール)
About 4,191 passengers per day (FY2023)About 860 m in a straight line
Public elementary school district
千草台小学校 (千葉市立)School districts are set by the municipality and may change.
Nearest elementary school
千葉市立千草台小学校About 460 m in a straight line
Nearest junior high school
千葉市立千草台中学校About 330 m in a straight line
Nearest high school
千葉経済大学附属高等学校About 890 m in a straight line
Nearest university, junior college or technical college
千葉経済大学About 810 m in a straight line
Nurseries and kindergartens
Within 500 m: 3 / within 1 km: 7
Clinics
Within 500 m: 7

Distances are straight-line distances from the property's location, not walking times. Passenger figures are the combined daily boardings and alightings published by the railway operator (annual average). Names of stations, schools and facilities are shown in Japanese.

Population outlook nearby

2025 (estimate)
about 836 people
2050 (estimate)
about 602 people (-28% vs 2025)
Share aged 65 and over
41% → 48.4% (2025 → 2050)

Data for a grid cell of about 250 m, based on estimates by the Ministry of Land, Infrastructure, Transport and Tourism (starting from the 2020 census). Because the cell is small, it can differ from actual numbers and does not represent the trend of the whole municipality.

Nearby land prices

Residential land · about 147 m
¥149,000/㎡Prefectural land price survey · 7/1/2026 (+1.4% vs last year)
Residential land · about 342 m
¥153,000/㎡Official land price (Land Price Publication) · 1/1/2026 (+4.8% vs last year)
Residential land · about 536 m
¥222,000/㎡Official land price (Land Price Publication) · 1/1/2026 (+8.3% vs last year)

Prices of representative lots selected by the national or prefectural government. They do not indicate the price or value of this property.

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

Gross Yield7.38%
Est. Net Yield6.53%

Based on the rent under the current lease.

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

Gross Yield
7.38%
Est. Net Yield
6.53%
If sold after 10 years (before tax)
Annual return (IRR)
5.8%
Net gain
+¥42,880,000
Gain on total investment +55.8%
Est. Property ValueCumulative Net IncomeNet gain

If sold at the end of each year (before tax)

YearEst. Property ValueCumulative Net IncomeNet gainGain on total investmentAnnual return (IRR)
1yr¥72,000,000+¥5,020,000¥-2,330,000-3.0%-3.0%
2yr¥72,000,000+¥10,050,000+¥2,690,000+3.5%1.8%
3yr¥72,000,000+¥15,070,000+¥7,720,000+10.0%3.5%
4yr¥72,000,000+¥20,090,000+¥12,740,000+16.6%4.3%
5yr¥72,000,000+¥25,120,000+¥17,760,000+23.1%4.8%
6yr¥72,000,000+¥30,140,000+¥22,790,000+29.6%5.1%
7yr¥72,000,000+¥35,170,000+¥27,810,000+36.2%5.4%
8yr¥72,000,000+¥40,190,000+¥32,830,000+42.7%5.6%
9yr¥72,000,000+¥45,210,000+¥37,860,000+49.2%5.7%
10yr¥72,000,000+¥50,240,000+¥42,880,000+55.8%5.8%

Assumptions

  • Total investment ¥76,882,000 (price ¥72,000,000 + purchase costs ¥4,882,000)
  • 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.)
¥4,882,000
Brokerage fee (3% of the price + ¥60,000, plus consumption tax; properties over ¥4 million)¥2,442,000
Real Estate Acquisition Tax (est., rate varies by property type)¥1,290,000
Registration License Tax (title transfer)¥640,000
Stamp Duty (purchase agreement)¥30,000
Judicial Scrivener & Other Fees (est.)¥480,000

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