Okubonishi, Kumatori-cho, Sennan-gun Terrace House
Executive Summary
Property Details
Detailed property information
Status & handover
- Current status
- Leased (tenant in place)
- Handover
- Negotiable
Land & legal restrictions
- Land area
- 121.3 ㎡per land registry
- Land rights
- Freehold
- Land category
- Residential land
- City planning area
- Urbanization promotion area
- Zoning
- Category 1 low-rise residential zone
- Building coverage / floor area ratio
- 50% / 100%
- Road access
- Northeast side Public road 3.9 m wide
- Terrain
- Flat
- Legal restrictions
- 建築基準法第２２条指定区域 宅地造成等規制法
Costs besides the price
- Parking
- Yes · 駐車場２台分 · Free · 連棟２戸に各１台駐車可
Utilities & nearby
- Gas
- City gas
- Water
- Public water supply
- Drainage
- Public sewer
- To elementary school
- about 1916 m
- To junior high school
- about 2300 m
Please confirm the details in the explanation of important matters before purchase.
Location & Map
Investment Analysis
Based on the rent under the current lease.
ROI / IRR Investment Simulation
Management and repair fees for this property are not available, so expenses are assumed to be 15% of rent.
| Year | Est. Property Value | Cumulative Net Income | Total Return | ROI (%) | IRR (%) |
|---|---|---|---|---|---|
| 1yr | ¥9,950,000 | +¥1,120,000 | ¥1,270,000 | 12% | 4.9% |
| 2yr | ¥10,100,000 | +¥2,240,000 | ¥2,540,000 | 24.1% | 8.5% |
| 3yr | ¥10,250,000 | +¥3,370,000 | ¥3,810,000 | 36.1% | 9.8% |
| 4yr | ¥10,400,000 | +¥4,490,000 | ¥5,090,000 | 48.2% | 10.3% |
| 5yr | ¥10,560,000 | +¥5,610,000 | ¥6,370,000 | 60.3% | 10.6% |
| 6yr | ¥10,720,000 | +¥6,730,000 | ¥7,650,000 | 72.5% | 10.8% |
| 7yr | ¥10,880,000 | +¥7,850,000 | ¥8,930,000 | 84.6% | 10.9% |
| 8yr | ¥11,040,000 | +¥8,980,000 | ¥10,220,000 | 96.8% | 11% |
| 9yr | ¥11,210,000 | +¥10,100,000 | ¥11,500,000 | 109% | 11.1% |
| 10yr | ¥11,370,000 | +¥11,220,000 | ¥12,790,000 | 121.2% | 11.1% |
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.
Estimated Closing Cost Breakdown
These are estimated costs. Property tax and other pro-rated amounts are calculated separately at closing.
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.
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.