For SaleDetached HouseAkiya

Ayazono 3-chome Detached House

Ayazono 3-chome, Takaishi-shi, Osaka
Asking Price
¥3,980,000
Est. Gross Yield: 16.01%
Ayazono 3-chome Detached House - 1/1
1 / 1

Executive Summary

This is a two-story wooden detached house built in August 1966, located in Ayazono 3-chome, Takaishi-shi, Osaka. Transportation access is an 8-minute walk from Takaishi Station on the Nankai Electric Railway Nankai Main Line, and a 14-minute walk from Kitasukematsu Station on the same line. The building area is 54 sqm with a 4K layout, includes parking, and is equipped with city gas and public sewerage. There is an extension, and renovation is required. The land area is 58.98 sqm on the public register (including a 4.75 sqm private road burden) of flat terrain, and the land rights are ownership. It is situated in an urbanization promotion area designated as a Category I Medium-and-High-Rise Residential Zone, with a building coverage ratio of 60% and a floor area ratio of 200%, fronting a 4.3 m wide public road on the southwest side. The property is currently vacant and available for immediate handover. It is situated within an area of buried cultural properties, the seller is exempt from liability for non-conformity of contract, and the transaction is conducted in its current as-is condition.

Property Details

Building Area
54.0 ㎡
Layout
4K
4 bedrooms + kitchen
Structure
Wood
Built Year
1966
Floors
2 Floors
Earthquake Std.
Old Seismic Standard
Est. Annual Rent
¥640,000
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
59.0 ㎡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
Southwest side Public road 4.3 m wide 3.8 m frontage
Private road share
Yes · 4.8 ㎡
Terrain
Flat

Costs besides the price

Parking
Yes · Free

Utilities & nearby

Gas
City gas
Drainage
Public sewer

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

Location & Map

Investment Analysis

Est. Gross Yield16.01%

Calculated from an estimated rent. Actual rent may differ.

ROI SIMULATION

ROI / IRR Investment Simulation

Est. Gross Yield
16.01%
Est. Net Yield
13.61%

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¥4,040,000+¥540,000¥600,00013.4%2.2%
2yr¥4,100,000+¥1,080,000¥1,200,00026.9%8%
3yr¥4,160,000+¥1,620,000¥1,810,00040.3%9.9%
4yr¥4,220,000+¥2,170,000¥2,410,00053.8%10.9%
5yr¥4,290,000+¥2,710,000¥3,020,00067.3%11.4%
6yr¥4,350,000+¥3,250,000¥3,620,00080.8%11.7%
7yr¥4,420,000+¥3,790,000¥4,230,00094.4%11.9%
8yr¥4,480,000+¥4,330,000¥4,840,000107.9%12.1%
9yr¥4,550,000+¥4,870,000¥5,450,000121.5%12.2%
10yr¥4,620,000+¥5,420,000¥6,060,000135.1%12.3%

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.)
¥501,000
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)¥70,000
Registration License Tax (title transfer)¥30,000
Stamp Duty (purchase agreement)¥1,000
Judicial Scrivener & Other Fees (est.)¥70,000

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