Japan Real Estate
No Longer ListedCondominium

Towa City Coop Matsudo Konemoto

Konemoto, Matsudo City, Chiba Prefecture
Asking Price
¥39,600,000
Est. Net Yield: 1.57%

No Longer Listed

This property is no longer listed and is not currently available. The details remain here for reference.

Towa City Coop Matsudo Konemoto - 1/15
1 / 15

Executive Summary

Towa City Coop Matsudo Konemoto is a condominium located in Konemoto, Matsudo City, Chiba Prefecture, with access to Matsudo Station. The building is equipped with common facilities, including delivery lockers for parcel reception during absence and a 24-hour trash disposal area.

Property Details

Building Area
67.3 ㎡
Structure
RC
Built Year
1995
Floors
Floor 5 of 6
Earthquake Std.
New Seismic Standard
Est. Annual Rent
¥1,080,000
Transport
  • Matsudo Station
    Keisei Matsudo Line / JR Joban Line / Chiyoda/Joban Local Line
    Walk 10 min
Transaction Type
Brokerage
Japan Real Estate · Governor of Tokyo (1) No. 113344

Location & Map

Investment Analysis

Est. Gross Yield2.72%
Est. Net Yield1.57%

Calculated from an estimated rent. Actual rent may differ.

Net yield = (annual rent − management fee and repair reserve − property management fee (5.5% of rent)) ÷ (price + purchase costs). Property tax, vacancies and repair costs are not included.

ROI SIMULATION

ROI / IRR Investment Simulation

Est. Gross Yield
2.72%
Est. Net Yield
1.33%
If sold after 10 years (before tax)
Annual return (IRR)
0.4%
Net gain
+¥1,510,000
Gain on total investment +3.6%
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¥39,600,000+¥560,000¥-3,550,000-8.4%-8.4%
2yr¥39,600,000+¥1,130,000¥-2,990,000-7.1%-3.6%
3yr¥39,600,000+¥1,690,000¥-2,430,000-5.7%-2.0%
4yr¥39,600,000+¥2,250,000¥-1,860,000-4.4%-1.1%
5yr¥39,600,000+¥2,810,000¥-1,300,000-3.1%-0.6%
6yr¥39,600,000+¥3,380,000¥-740,000-1.7%-0.3%
7yr¥39,600,000+¥3,940,000¥-180,000-0.4%-0.1%
8yr¥39,600,000+¥4,500,000+¥390,000+0.9%0.1%
9yr¥39,600,000+¥5,060,000+¥950,000+2.2%0.3%
10yr¥39,600,000+¥5,630,000+¥1,510,000+3.6%0.4%

Assumptions

  • Total investment ¥42,332,800 (price ¥39,600,000 + purchase costs ¥2,732,800)
  • Management fee and repair reserve: ¥454,440 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.)
¥2,732,800
Brokerage fee (3% of the price + ¥60,000, plus consumption tax; properties over ¥4 million)¥1,372,800
Real Estate Acquisition Tax (est., rate varies by property type)¥710,000
Registration License Tax (title transfer)¥350,000
Stamp Duty (purchase agreement)¥10,000
Judicial Scrivener & Other Fees (est.)¥290,000

These are estimated costs. Property tax and other pro-rated amounts are calculated separately at closing.

You can view the properties we currently offer in our listings. We are also glad to suggest similar opportunities.