For SaleDetached HouseAkiya

Detached House in Tanagawatanigawa, Misaki-cho, Sennan-gun

Tanagawatanigawa, Misaki-cho, Sennan-gun, Osaka
Asking Price
¥2,800,000
Gross Yield: 17.14%
Detached House in Tanagawatanigawa, Misaki-cho, Sennan-gun - 1/12
1 / 12

Executive Summary

This is a 1-story wooden detached house located in Tanagawatanigawa, Misaki-cho, Sennan-gun, Osaka. Access is a 5-minute walk from Tanagawa Station on the Nankai Electric Railway Tanagawa Line. The building floor area is 52.4 m², the layout is 5K, and it is equipped with parking, air conditioning, and lighting fixtures. Renovations to the wet areas and interior (wallpaper replacement, cushion floor replacement, tatami surface replacement, fusuma screen replacement, etc.) were completed in July 2025. The land area is 93.86 m² (official registry) with ownership rights, located in an Urbanization Promotion Area within a Category I Residential Zone, with a building-to-land ratio of 60% and a floor area ratio of 200%. It abuts a 4-meter-wide public road to the north and a public road to the south. The site is located on a slope, with the building situated at a lower elevation than the front road and parking area. The construction date is unknown, the registered floor area is 39.66 m², and the current floor area on the fiscal year 2025 tax certificate is 52.36 m². The current condition is vacant, and delivery is open for discussion.

Property Details

Building Area
52.4 ㎡
Layout
5K
5 bedrooms + kitchen
Structure
Wood
Built Year
1987
Floors
1 Floors
Earthquake Std.
New Seismic Standard
Est. Annual Rent
¥480,000
Transaction Type
Brokerage
Japan Real Estate · Governor of Tokyo (1) No. 113344

Detailed property information

Status & handover

Current status
Vacant
Handover
Negotiable

Land & legal restrictions

Land area
93.9 ㎡per land registry
Land rights
Freehold
Land category
Residential land
City planning area
Urbanization promotion area
Zoning
Category 1 residential zone
Building coverage / floor area ratio
60% / 200%
Road access
North side Public road 4 m wide 6 m frontage / South side Public road

Costs besides the price

Parking
Yes · Free

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

Location & Map

Investment Analysis

Gross Yield17.14%

Based on the rent under the current lease.

ROI SIMULATION

ROI / IRR Investment Simulation

Gross Yield
17.14%
Est. Net Yield
14.57%

Management and repair fees for this property are not available, so expenses are assumed to be 15% of rent.

Est. Property ValueCumulative Net IncomeTotal Return
YearEst. Property ValueCumulative Net IncomeTotal ReturnROI (%)IRR (%)
1yr¥2,840,000+¥410,000¥450,00013.8%-0.3%
2yr¥2,880,000+¥820,000¥900,00027.6%6.9%
3yr¥2,930,000+¥1,220,000¥1,350,00041.5%9.4%
4yr¥2,970,000+¥1,630,000¥1,800,00055.3%10.6%
5yr¥3,020,000+¥2,040,000¥2,260,00069.2%11.3%
6yr¥3,060,000+¥2,450,000¥2,710,00083.1%11.8%
7yr¥3,110,000+¥2,860,000¥3,160,00097%12%
8yr¥3,150,000+¥3,260,000¥3,620,000111%12.2%
9yr¥3,200,000+¥3,670,000¥4,070,000124.9%12.4%
10yr¥3,250,000+¥4,080,000¥4,530,000138.9%12.5%

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.)
¥461,000
Brokerage fee (special rule for properties of ¥8M or less: flat ¥300,000 plus consumption tax)¥330,000
Real Estate Acquisition Tax (est., rate varies by property type)¥50,000
Registration License Tax (title transfer)¥20,000
Stamp Duty (purchase agreement)¥1,000
Judicial Scrivener & Other Fees (est.)¥60,000

For properties of ¥8M or less, the brokerage fee is a flat ¥330,000 including tax under a special rule in the regulations (explained when you sign the brokerage agreement).

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 (LOI) for This Property

Send us your preferred price and closing timing. After you apply, you will move on to online identity verification (passport IC chip scan and proof of address) and electronic signing of the purchase agreement. You can follow the progress on My Page.

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