For SaleCondominiumAkiya

Tennodai Famille Heights Building 2

Izumi, Abiko City, Chiba Prefecture
  • Top floor
Asking Price
¥9,900,000
Tennodai Famille Heights Building 2 - 1/10
1 / 10

Executive Summary

This 4th-floor property is situated in a 4-story reinforced concrete (RC) apartment building built in August 1977, located in Izumi, Abiko City, Chiba Prefecture. It offers transit access with a 13-minute walk from Tennodai Station on the Chiyoda and Joban Local Line and the Joban Line, and a 21-minute walk from Higashi-Abiko Station on the Narita Line. It features a 3DK layout with a floor area of 59.4 sqm and a balcony area of 8.4 sqm, facing southwest. Free bicycle parking is available, and renovations were completed in May 2025 for wet areas (kitchen, bathroom, toilet, washroom, water heater) and interior (wallpaper replaced in all rooms, walls and ceilings). Land rights are ownership, and the zoning is Category I Medium-and-High-Rise Residential Zone. The property is currently vacant and ready for immediate delivery. Nearby facilities include a convenience store at 297 m (4-minute walk), a post office at 454 m (6-minute walk), an elementary school at 576 m (8-minute walk), commercial facilities at 727 m (10-minute walk), and a junior high school at 900 m (12-minute walk).

Property Details

Building Area
59.4 ㎡
Layout
3DK
3 bedrooms + dining kitchen
Structure
RC
Built Year
1977
Floors
Floor 4 of 4
Earthquake Std.
Old Seismic Standard
Transport
  • Tennodai Station
    Chiyoda-Joban Local Line / Joban Line
    Walk 13 min
  • Higashi-Abiko Station
    Narita Line
    Walk 21 min
Transaction Type
Brokerage
Japan Real Estate · Governor of Tokyo (1) No. 113344

Detailed property information

Status & handover

Current status
Vacant
Handover
Immediately

Land & legal restrictions

Land rights
Freehold
Zoning
Category 1 mid/high-rise residential zone

Costs besides the price

Parking
No space available

Building management

Management type
Fully outsourced
Building manager
Daytime
Management company
三菱地所コミュニティ株式会社

Utilities & nearby

To elementary school
about 576 m
To junior high school
about 900 m

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

Around the property

This summarizes expected hazards, past disaster records, designated hazard zones, city planning, the surroundings (stations, schools, medical facilities and more), population, land prices and transactions around the property, based on data from Japan's Ministry of Land, Infrastructure, Transport and Tourism. The position is estimated from the address, so it can differ from the actual lot near the edge of an area. Hazard areas and records shown are only those published by national and local governments; being outside a published area, or not finding a record, does not mean damage cannot occur. Please confirm details on the municipality's hazard map and in the explanation of important matters given at the time of purchase.

Expected hazards nearby

Flood (maximum expected scale)
Not within a published hazard areaFlooding from rivers without a published assessment, and flooding caused by overwhelmed drainage, is not included.
Storm surge
Not within a published hazard area
Tsunami
Not within a published hazard area
Landslide
Not within a published hazard area
Liquefaction
Unlikely to liquefyA tendency for each grid cell of about 250 m, based on landform. It is not an assessment of the lot itself.

Please check your municipality's hazard map for details.

Past disaster records

Published records
No published record was found at this point or within about 300 m

This covers past disaster records published by national and local governments. Not finding a record does not mean that no disaster occurred.

Designated hazard zones

Steep slope failure hazard zone / Landslide prevention zone / Disaster hazard zone / Large-scale fill land
Not included in the published zones

This covers designated zones and maps published by national and local governments. Building and other restrictions may apply inside a zone. Please confirm the details with the municipality and in the explanation of important matters.

City planning

Urbanization zoning
Urbanization promotion area (designated for urban development)
Zoning (use district)
Category I mid/high-rise exclusive residential zone
Floor area ratio · Building coverage ratio
Floor area ratio 200% · Building coverage ratio 60%

Because the position is approximate, this may differ from the designation of the lot itself. Please confirm the actual designation in the explanation of important matters.

Surroundings

天王台 (東日本旅客鉄道)
About 31,968 passengers per day (FY2023)About 900 m in a straight line
Public elementary school district
高野山小学校 (我孫子市立)School districts are set by the municipality and may change.
Nearest elementary school
我孫子市立高野山小学校About 400 m in a straight line
Nearest junior high school
我孫子市立我孫子中学校About 660 m in a straight line
Nearest high school
千葉県立我孫子高等学校About 940 m in a straight line
Nearest university, junior college or technical college
川村学園女子大学About 1,920 m in a straight line
Nurseries and kindergartens
Within 500 m: 1 / within 1 km: 4
Nearest hospital (within 1 km)
医療法人社団太公会 我孫子東邦病院About 600 m in a straight line / Hospitals within 1 km: 3
Clinics
Within 500 m: 1

Distances are straight-line distances from the property's location, not walking times. Passenger figures are the combined daily boardings and alightings published by the railway operator (annual average). Names of stations, schools and facilities are shown in Japanese.

Population outlook nearby

2025 (estimate)
about 701 people
2050 (estimate)
about 538 people (-23.2% vs 2025)
Share aged 65 and over
40.1% → 42.3% (2025 → 2050)

Data for a grid cell of about 250 m, based on estimates by the Ministry of Land, Infrastructure, Transport and Tourism (starting from the 2020 census). Because the cell is small, it can differ from actual numbers and does not represent the trend of the whole municipality.

Nearby land prices

Residential land · about 205 m
¥115,000/㎡Official land price (Land Price Publication) · 1/1/2026 (+6.5% vs last year)
Residential land · about 406 m
¥90,300/㎡Official land price (Land Price Publication) · 1/1/2026 (+5.2% vs last year)
Residential land · about 565 m
¥88,300/㎡Official land price (Land Price Publication) · 1/1/2026 (+7.7% vs last year)

Prices of representative lots selected by the national or prefectural government. They do not indicate the price or value of this property.

Nearby transactions

Overview (2025 Q1 – 2026 Q1)
181 records · median ¥306,667 per ㎡ (middle half: ¥157,143 – ¥400,000)Records for all of 我孫子市 because the district could not be narrowed (used condominiums etc.)

Recent records with a similar floor area

2025 Q4
¥27,000,000・60 ㎡・3LDK・built 2007Transaction price information (survey-based)
2025 Q4
¥37,000,000・65 ㎡・2LDK・built 2019Transaction price information (survey-based)
2025 Q4
¥14,000,000・60 ㎡・1LDK・built 1994Transaction price information (survey-based)
2025 Q4
¥18,000,000・65 ㎡・3LDK・built 1989Transaction price information (survey-based)
2025 Q4
¥11,000,000・65 ㎡・3LDK・built 1994Contract price information

Records of actual transactions published by the Ministry of Land, Infrastructure, Transport and Tourism. They do not reflect individual circumstances such as floor, orientation or condition, and are not an evaluation of this property's price.

This service uses the API functions of the Real Estate Information Library of the Ministry of Land, Infrastructure, Transport and Tourism, but the timeliness, accuracy and completeness of the information provided are not guaranteed.

Source: Ministry of Land, Infrastructure, Transport and Tourism, Real Estate Information Library (国土交通省 不動産情報ライブラリ). Processed by us for the area around this property.Retrieved: 10/15/2026

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
5.05%
Est. Net Yield
2.66%

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

If sold after 10 years (before tax)
Annual return (IRR)
1.7%
Net gain
+¥1,680,000
Gain on total investment +15.8%
Est. Property ValueCumulative Net IncomeNet gain

If sold at the end of each year (before tax)

YearEst. Property ValueCumulative Net IncomeNet gainGain on total investmentAnnual return (IRR)
1yr¥9,900,000+¥280,000¥-870,000-8.2%-8.2%
2yr¥9,900,000+¥570,000¥-590,000-5.5%-2.8%
3yr¥9,900,000+¥850,000¥-300,000-2.9%-1.0%
4yr¥9,900,000+¥1,130,000¥-20,000-0.2%-0.1%
5yr¥9,900,000+¥1,420,000+¥260,000+2.5%0.5%
6yr¥9,900,000+¥1,700,000+¥550,000+5.1%0.9%
7yr¥9,900,000+¥1,990,000+¥830,000+7.8%1.2%
8yr¥9,900,000+¥2,270,000+¥1,110,000+10.4%1.4%
9yr¥9,900,000+¥2,550,000+¥1,400,000+13.1%1.5%
10yr¥9,900,000+¥2,840,000+¥1,680,000+15.8%1.7%

Assumptions

  • Total investment ¥10,657,700 (price ¥9,900,000 + purchase costs ¥757,700)
  • Management fee and repair reserve: ¥188,880 per year
  • 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.

CLOSING COSTS

Estimated Closing Cost Breakdown

Total Closing Costs (Est.)
¥757,700
Brokerage fee (3% of the price + ¥60,000, plus consumption tax; properties over ¥4 million)¥392,700
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