Detached House in Daigotoyamakaido-cho, Fushimi-ku, Kyoto-shi
Executive Summary
Property Details
Detailed property information
Status & handover
- Current status
- Vacant
- Handover
- Immediately
Land & legal restrictions
- Land area
- 45.1 ㎡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
- 60% / 200%
- Road access
- South side Public road 4.9 m wide 3.9 m frontage
- Setback
- None
- Private road share
- None
- Terrain
- Flat
- Legal restrictions
- 山ろく型建造物修景地区 伏見・山科地区、屋外広告物第2種地域、その他
Costs besides the price
- Parking
- None
Utilities & nearby
- Gas
- City gas
- Water
- Public water supply
- Drainage
- Public sewer
- To elementary school
- about 513 m
- To junior high school
- about 547 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 / IRR Investment Simulation
The annual rent below is an assumption for this simulation, not rental data for this property. Adjust the slider to explore scenarios.
If sold at the end of each year (before tax)
| Year | Est. Property Value | Cumulative Net Income | Net gain | Gain on total investment | Annual return (IRR) |
|---|---|---|---|---|---|
| 1yr | ¥5,800,000 | +¥270,000 | ¥-640,000 | -10.0% | -10.0% |
| 2yr | ¥5,800,000 | +¥550,000 | ¥-360,000 | -5.7% | -2.9% |
| 3yr | ¥5,800,000 | +¥820,000 | ¥-90,000 | -1.4% | -0.5% |
| 4yr | ¥5,800,000 | +¥1,100,000 | +¥190,000 | +2.9% | 0.8% |
| 5yr | ¥5,800,000 | +¥1,370,000 | +¥460,000 | +7.2% | 1.5% |
| 6yr | ¥5,800,000 | +¥1,640,000 | +¥730,000 | +11.5% | 2.0% |
| 7yr | ¥5,800,000 | +¥1,920,000 | +¥1,010,000 | +15.8% | 2.4% |
| 8yr | ¥5,800,000 | +¥2,190,000 | +¥1,280,000 | +20.1% | 2.7% |
| 9yr | ¥5,800,000 | +¥2,470,000 | +¥1,560,000 | +24.4% | 2.9% |
| 10yr | ¥5,800,000 | +¥2,740,000 | +¥1,830,000 | +28.7% | 3.1% |
Assumptions
- Total investment ¥6,375,000 (price ¥5,800,000 + purchase costs ¥575,000)
- No management fee or repair reserve (you own the whole building)
- Property management fee: 5.5% of rent (incl. tax)
- Selling costs (brokerage fee and stamp duty) are deducted from the sale price
- Taxes (income tax on rent, tax on capital gains, etc.), vacancies, property tax and repair costs are not included
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
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 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.