For SaleWhole Low-rise Apartment Building

Chateau Rion Kamiishida

Kamiishida 2-chome, Kofu-shi, Yamanashi
Asking Price
¥46,000,000
Est. Net Yield: 11.54%
Chateau Rion Kamiishida - 1/2
1 / 2

Executive Summary

This is a 3-story steel-framed whole apartment building built in September 1990, located in Kamiishida 2-chome, Kofu-shi, Yamanashi. Transportation is a 30-minute walk from Kofu Station on the Chuo Main Line and a 30-minute walk from Kofu Station on the Minobu Line. The building area is 364.6 sqm, equipped with CATV and propane gas, featuring a total of 16 units: one 34.50 sqm unit, one 27.15 sqm unit, and fourteen 17.25 sqm units, with 7 parking spaces. The land area is 446.73 sqm (official register), with ownership rights, located in a Category I Medium-to-High-Rise Residential Zone, with a building coverage ratio of 60% and a floor area ratio of 200%. It borders a 4.7 m wide public road on the west side. Currently, 11 of the 16 units are rented out. Handover is subject to public-private land boundary assessment, and the handover timing is negotiable. Nearby facilities include a convenience store 313 m away (4-minute walk) and a post office 636 m away (8-minute walk).

Property Details

Building Area
364.6 ㎡
Structure
Steel
Built Year
1990
Floors
3 Floors
Earthquake Std.
New Seismic Standard
Est. Annual Rent
¥6,000,000
Transport
  • Kofu Station
    JR Chuo Main Line / JR Minobu Line
    Walk 30 min
Transaction Type
Brokerage
Japan Real Estate · Governor of Tokyo (1) No. 113344

Detailed property information

Status & handover

Current status
Leased (tenant in place)
Handover
Negotiable

Land & legal restrictions

Land area
446.7 ㎡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
West side Public road 4.7 m wide

Costs besides the price

Other costs
ケーブルテレビ: ¥50,820 per year
Other costs
共用部分電気代: ¥188,000 per year
Other costs
受水槽点検清掃水質: ¥125,400 per year
Other costs
建物保険料: ¥154,280 per year
Other costs
管理費: ¥92,400 per year

Building management

Building manager
Visiting
Total units
16 units

Utilities & nearby

Gas
Propane gas

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)
Within a published hazard area (expected flood depth 0.5–3 m)Rivers: 荒川、貢川、富士川
Storm surge
Not within a published hazard area
Tsunami
Not within a published hazard area
Landslide
Not within a published hazard area
Liquefaction
Somewhat likely 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

Public elementary school district
石田小学校 (甲府市立)School districts are set by the municipality and may change.
Nearest elementary school
甲府市立石田小学校About 230 m in a straight line
Nearest junior high school
甲府市立南西中学校About 580 m in a straight line
Nearest high school
山梨県立中央高等学校About 780 m in a straight line
Nearest university, junior college or technical college
山梨県立大学About 1,000 m in a straight line
Nurseries and kindergartens
Within 500 m: 0 / within 1 km: 12
Clinics
Within 500 m: 4

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 374 people
2050 (estimate)
about 301 people (-19.6% vs 2025)
Share aged 65 and over
30.3% → 41.3% (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 290 m
¥44,800/㎡Prefectural land price survey · 7/1/2026 (0% vs last year)
Commercial land · about 493 m
¥58,400/㎡Prefectural land price survey · 7/1/2026 (0% vs last year)
Residential land · about 541 m
¥61,500/㎡Official land price (Land Price Publication) · 1/1/2026 (0% 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.

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: 10/14/2026

Location & Map

Investment Analysis

Gross Yield13.04%
Est. Net Yield11.54%

Based on the rent under the current lease.

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

Gross Yield
13.04%
Est. Net Yield
11.54%
If sold after 10 years (before tax)
Annual return (IRR)
11.0%
Net gain
+¥51,950,000
Gain on total investment +105.7%
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¥46,000,000+¥5,670,000+¥920,000+1.9%1.9%
2yr¥46,000,000+¥11,340,000+¥6,590,000+13.4%6.9%
3yr¥46,000,000+¥17,010,000+¥12,260,000+24.9%8.6%
4yr¥46,000,000+¥22,680,000+¥17,930,000+36.5%9.4%
5yr¥46,000,000+¥28,350,000+¥23,600,000+48.0%10.0%
6yr¥46,000,000+¥34,020,000+¥29,270,000+59.6%10.3%
7yr¥46,000,000+¥39,690,000+¥34,940,000+71.1%10.5%
8yr¥46,000,000+¥45,360,000+¥40,610,000+82.6%10.7%
9yr¥46,000,000+¥51,030,000+¥46,280,000+94.2%10.8%
10yr¥46,000,000+¥56,700,000+¥51,950,000+105.7%11.0%

Assumptions

  • Total investment ¥49,154,000 (price ¥46,000,000 + purchase costs ¥3,154,000)
  • 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.

CLOSING COSTS

Estimated Closing Cost Breakdown

Total Closing Costs (Est.)
¥3,154,000
Brokerage fee (3% of the price + ¥60,000, plus consumption tax; properties over ¥4 million)¥1,584,000
Real Estate Acquisition Tax (est., rate varies by property type)¥820,000
Registration License Tax (title transfer)¥410,000
Stamp Duty (purchase agreement)¥10,000
Judicial Scrivener & Other Fees (est.)¥330,000

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 for This Property

Send us your preferred price and closing timing. We negotiate price and terms with the seller. After online identity verification (passport IC chip scan and proof of address) and the important-matters explanation (online), you e-sign the purchase agreement. You can follow the progress on your Dashboard.

Identity verification under Japan's Act on Prevention of Transfer of Criminal Proceeds (online check and a code sent by international registered mail)
Inquire