For SaleDetached House

Nakamiya Higashinocho, Hirakata City Rental Detached House

Nakamiya Higashinocho, Hirakata City, Osaka
Asking Price
¥8,500,000
Gross Yield: 9.18%
Nakamiya Higashinocho, Hirakata City Rental Detached House - 1/12
1 / 12

Executive Summary

This is a 2-story wooden detached house built in June 1978, located in Nakamiya Higashinocho, Hirakata City, Osaka. Transportation access includes a 10-minute bus ride and a 3-minute walk from Hirakatashi Station on the Keihan Electric Railway Keihan Line, and a 20-minute walk from Miyanosaka Station on the Keihan Electric Railway Katano Line. The building area is 52.2 square meters with a 3DK layout, equipped with a system kitchen, a warm-water bidet toilet seat, and two or more air conditioners, with interior renovations including wallpaper replacement in all rooms completed in January 2026. The land area is 67.5 square meters (official registry) with ownership rights, situated in a Category II Medium-and-High-Rise Residential Zone (building-to-land ratio: 60%, floor area ratio: 200%). The property borders a 3.8-meter-wide private road on the west side and a 3.5-meter-wide public road on the south side, requires a setback, and has a private road burden of 17.8 square meters. Parking for multiple motorcycles is available. Nearby facilities include a convenience store (240 m, 3-minute walk) and a university (548 m, 7-minute walk). The property is currently leased and will be delivered immediately as an owner change.

Property Details

Building Area
52.2 ㎡
Layout
3DK
3 bedrooms + dining kitchen
Structure
Wood
Built Year
1978
Floors
2 Floors
Earthquake Std.
Old Seismic Standard
Est. Annual Rent
¥780,000
Transaction Type
Brokerage
Japan Real Estate · Governor of Tokyo (1) No. 113344

Detailed property information

Status & handover

Current status
Leased (tenant in place)
Handover
Immediately

Land & legal restrictions

Land area
67.5 ㎡per land registry
Land rights
Freehold
Land category
Residential land
City planning area
Urbanization promotion area
Zoning
Category 2 mid/high-rise residential zone
Building coverage / floor area ratio
60% / 200%
Road access
West side Private road 3.8 m wide 8.9 m frontage / South side Public road 3.5 m wide 8.6 m frontage
Setback
Required · 1.7 ㎡
Private road share
Yes · 17.8 ㎡
Terrain
Flat

Utilities & nearby

Gas
City gas
Water
Public water supply
Drainage
Public sewer
To elementary school
about 583 m
To junior high school
about 874 m

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

Location & Map

Investment Analysis

Gross Yield9.18%

Based on the rent under the current lease.

ROI SIMULATION

ROI / IRR Investment Simulation

Gross Yield
9.18%
Est. Net Yield
7.80%

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¥8,630,000+¥660,000¥790,0008.6%1.3%
2yr¥8,760,000+¥1,330,000¥1,580,00017.3%5%
3yr¥8,890,000+¥1,990,000¥2,380,00025.9%6.3%
4yr¥9,020,000+¥2,650,000¥3,170,00034.6%6.9%
5yr¥9,160,000+¥3,320,000¥3,970,00043.3%7.2%
6yr¥9,290,000+¥3,980,000¥4,770,00052%7.4%
7yr¥9,430,000+¥4,640,000¥5,570,00060.8%7.6%
8yr¥9,580,000+¥5,300,000¥6,380,00069.6%7.6%
9yr¥9,720,000+¥5,970,000¥7,190,00078.3%7.7%
10yr¥9,860,000+¥6,630,000¥7,990,00087.2%7.8%

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.)
¥671,500
Brokerage fee (3% of the price + ¥60,000, plus consumption tax; properties over ¥4 million)¥346,500
Real Estate Acquisition Tax (est., rate varies by property type)¥150,000
Registration License Tax (title transfer)¥70,000
Stamp Duty (purchase agreement)¥5,000
Judicial Scrivener & Other Fees (est.)¥100,000

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 (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