For SaleDetached HouseAkiya

Detached House in Tsujino, Naka-ku, Sakai-shi

Tsujino, Naka-ku, Sakai-shi, Osaka
Asking Price
¥9,800,000
Detached House in Tsujino, Naka-ku, Sakai-shi - 1/4
1 / 4

Executive Summary

This is a two-story wooden detached house built in September 1980, located in Tsujino, Naka-ku, Sakai-shi, Osaka. Transportation is a 6-minute bus ride from Izumigaoka Station on the Nankai Electric Railway Semboku Line, followed by a 5-minute walk from the bus stop. The building area is 75.1 sqm with a 5DK layout, and it includes parking. The land area is an officially registered 75.08 sqm under ownership rights on a flat, regular-shaped lot. Located in an urbanization promotion area within a Category I Medium-and-High-Rise Residential Zone, it has a building-to-land ratio of 70% and a floor area ratio of 200%. It borders a 7.1-meter-wide public road on the south side and a 6.7-meter-wide public road on the west side. The property is currently vacant, and the delivery timing is open for discussion. Nearby facilities include a kindergarten/nursery school (319 m / 4-minute walk), post office (506 m / 7-minute walk), convenience store (698 m / 9-minute walk), elementary school (724 m / 10-minute walk), medical facility (744 m / 10-minute walk), and junior high school (911 m / 12-minute walk). The transaction will be conducted on an as-is basis with exemption from liability for non-conformity of the contract.

Property Details

Building Area
75.1 ㎡
Layout
5DK
5 bedrooms + dining kitchen
Structure
Wood
Built Year
1980
Floors
2 Floors
Earthquake Std.
Old Seismic Standard
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
75.1 ㎡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
70% / 200%
Road access
South side Public road 7.1 m wide 7.1 m frontage / West side Public road 6.7 m wide 10.1 m frontage
Private road share
None
Terrain
Flat

Costs besides the price

Parking
Yes · Free

Utilities & nearby

To elementary school
about 724 m
To junior high school
about 911 m

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

Location & Map

Investment Analysis

Yield figures for this property are provided once rental terms are confirmed. Please contact us.

ROI SIMULATION

ROI / IRR Investment Simulation

Est. Gross Yield
5.00%
Est. Net Yield
4.25%

The annual rent below is an assumption for this simulation, not rental data for this property. Adjust the slider to explore scenarios.

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+¥420,000¥560,0005.3%-1.8%
2yr¥10,100,000+¥830,000¥1,130,00010.7%1.8%
3yr¥10,250,000+¥1,250,000¥1,700,00016.1%3%
4yr¥10,400,000+¥1,670,000¥2,270,00021.5%3.6%
5yr¥10,560,000+¥2,080,000¥2,840,00026.9%4%
6yr¥10,720,000+¥2,500,000¥3,410,00032.4%4.2%
7yr¥10,880,000+¥2,920,000¥3,990,00037.8%4.3%
8yr¥11,040,000+¥3,330,000¥4,570,00043.3%4.4%
9yr¥11,210,000+¥3,750,000¥5,150,00048.8%4.5%
10yr¥11,370,000+¥4,160,000¥5,740,00054.4%4.6%

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