For SaleDetached HouseAkiya

Detached House in Takawashi 10-chome, Habikino City

Takawashi 10-chome, Habikino City, Osaka
Asking Price
¥2,800,000
Est. Gross Yield: 17.49%
Detached House in Takawashi 10-chome, Habikino City - 1/15
1 / 15

Executive Summary

This is a 2-story wooden detached house built in June 1969, located in Takawashi 10-chome, Habikino City, Osaka. Transportation access includes an 8-minute walk from Eganosho Station, a 10-minute walk from Takawashi Station, and a 19-minute walk from Fujiidera Station, all on the Kintetsu Minami-Osaka Line. The building area is 39.8 sqm with a 4K layout, and the facilities include a separate bath and toilet, indoor washing machine space, and storage space. The land area is 50.12 sqm (official register) with ownership rights, situated on flat land in a Category I Residential Zone (urbanization promotion area), with a building-to-land ratio of 60% and a floor area ratio of 200%, adjoining a private road on the west side. The property is currently vacant and available for immediate handover. Nearby amenities include medical facilities at 63 m (1-minute walk), commercial facilities at 108 m (2-minute walk), a convenience store at 171 m (3-minute walk), an elementary school at 581 m (8-minute walk), and a junior high school at 868 m (11-minute walk).

Property Details

Building Area
39.8 ㎡
Layout
4K
4 bedrooms + kitchen
Structure
Wood
Built Year
1969
Floors
2 Floors
Earthquake Std.
Old Seismic Standard
Est. Annual Rent
¥490,000
Transaction Type
Brokerage
Japan Real Estate · Governor of Tokyo (1) No. 113344

Detailed property information

Status & handover

Current status
Vacant
Handover
Immediately

Land & legal restrictions

Land area
50.1 ㎡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
West side Private road
Private road share
None
Terrain
Flat

Costs besides the price

Parking
No space available

Utilities & nearby

Gas
Propane gas
To elementary school
about 581 m

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

Location & Map

Investment Analysis

Est. Gross Yield17.49%

Calculated from an estimated rent. Actual rent may differ.

ROI SIMULATION

ROI / IRR Investment Simulation

Est. Gross Yield
17.49%
Est. Net Yield
14.86%

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+¥420,000¥460,00014%-0.1%
2yr¥2,880,000+¥830,000¥920,00028.1%7.2%
3yr¥2,930,000+¥1,250,000¥1,380,00042.2%9.7%
4yr¥2,970,000+¥1,660,000¥1,840,00056.3%10.9%
5yr¥3,020,000+¥2,080,000¥2,300,00070.4%11.6%
6yr¥3,060,000+¥2,500,000¥2,760,00084.6%12%
7yr¥3,110,000+¥2,910,000¥3,220,00098.8%12.3%
8yr¥3,150,000+¥3,330,000¥3,680,000113%12.5%
9yr¥3,200,000+¥3,750,000¥4,150,000127.2%12.6%
10yr¥3,250,000+¥4,160,000¥4,610,000141.4%12.7%

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