For SaleDetached HouseAkiya

Detached House in Shimoidede, Hannan City

Shimoidede, Hannan City, Osaka
Asking Price
¥9,800,000
Est. Gross Yield: 6.38%
Detached House in Shimoidede, Hannan City - 1/20
1 / 20

Executive Summary

This is a 2-story wooden detached house built in June 1977, located in Shimoidede, Hannan City, Osaka. Transportation is a 10-minute walk from Ozaki Station on the Nankai Electric Railway Nankai Main Line. The building area is 83 m² with a 4K layout, featuring parking, separate bath and toilet, city gas, and other facilities. The land area is 120.19 m² according to the official register, with ownership rights, located on flat land in a Quasi-Industrial Zone (Urbanization Promotion Area, building-to-land ratio of 60%, floor area ratio of 200%). Road access is on a corner lot bordering a 5 m wide public road on the southeast side and a 6.8 m wide public road on the southwest side. The property is currently vacant, and handover is negotiable. Nearby facilities include a supermarket 255 m away (a 4-minute walk), a bank 330 m away (a 5-minute walk), medical facilities 426 m away (a 6-minute walk), a drugstore 560 m away (a 7-minute walk), and an elementary school 728 m away (a 10-minute walk). Note that the seller is exempt from contractual non-conformity liability, and the current condition takes precedence.

Property Details

Building Area
83.0 ㎡
Layout
4K
4 bedrooms + kitchen
Structure
Wood
Built Year
1977
Floors
2 Floors
Earthquake Std.
Old Seismic Standard
Est. Annual Rent
¥630,000
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
120.2 ㎡per land registry
Land rights
Freehold
Land category
Residential land
City planning area
Urbanization promotion area
Zoning
Quasi-industrial zone
Building coverage / floor area ratio
60% / 200%
Road access
Southeast side Public road 5 m wide / Southwest side Public road 6.8 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 · Free

Utilities & nearby

Gas
City gas
Water
Public water supply
Drainage
Public sewer
To elementary school
about 728 m
To junior high school
about 1207 m

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

Location & Map

Investment Analysis

Est. Gross Yield6.38%

Calculated from an estimated rent. Actual rent may differ.

ROI SIMULATION

ROI / IRR Investment Simulation

Est. Gross Yield
6.38%
Est. Net Yield
5.42%

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¥9,950,000+¥530,000¥680,0006.4%-0.7%
2yr¥10,100,000+¥1,060,000¥1,360,00012.9%2.9%
3yr¥10,250,000+¥1,590,000¥2,040,00019.3%4.1%
4yr¥10,400,000+¥2,130,000¥2,730,00025.8%4.7%
5yr¥10,560,000+¥2,660,000¥3,410,00032.4%5%
6yr¥10,720,000+¥3,190,000¥4,100,00038.9%5.3%
7yr¥10,880,000+¥3,720,000¥4,800,00045.4%5.4%
8yr¥11,040,000+¥4,250,000¥5,490,00052%5.5%
9yr¥11,210,000+¥4,780,000¥6,190,00058.6%5.6%
10yr¥11,370,000+¥5,310,000¥6,890,00065.3%5.6%

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.)
¥754,400
Brokerage fee (3% of the price + ¥60,000, plus consumption tax; properties over ¥4 million)¥389,400
Real Estate Acquisition Tax (est., rate varies by property type)¥170,000
Registration License Tax (title transfer)¥80,000
Stamp Duty (purchase agreement)¥5,000
Judicial Scrivener & Other Fees (est.)¥110,000

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