Chambre Komazawa
No Longer Listed
This property is no longer listed and is not currently available. The details remain here for reference.
Executive Summary
Property Details
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.
Management and repair fees for this property are not available, so expenses are assumed to be 15% of rent.
| Year | Est. Property Value | Cumulative Net Income | Total Return | ROI (%) | IRR (%) |
|---|---|---|---|---|---|
| 1yr | ¥20,660,000 | +¥870,000 | ¥1,170,000 | 5.4% | -1.3% |
| 2yr | ¥20,970,000 | +¥1,730,000 | ¥2,350,000 | 10.8% | 2.1% |
| 3yr | ¥21,280,000 | +¥2,600,000 | ¥3,530,000 | 16.2% | 3.2% |
| 4yr | ¥21,600,000 | +¥3,470,000 | ¥4,720,000 | 21.6% | 3.7% |
| 5yr | ¥21,920,000 | +¥4,340,000 | ¥5,910,000 | 27.1% | 4.1% |
| 6yr | ¥22,250,000 | +¥5,200,000 | ¥7,100,000 | 32.6% | 4.3% |
| 7yr | ¥22,590,000 | +¥6,070,000 | ¥8,300,000 | 38.1% | 4.4% |
| 8yr | ¥22,920,000 | +¥6,940,000 | ¥9,510,000 | 43.6% | 4.5% |
| 9yr | ¥23,270,000 | +¥7,800,000 | ¥10,720,000 | 49.2% | 4.6% |
| 10yr | ¥23,620,000 | +¥8,670,000 | ¥11,940,000 | 54.7% | 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.
Estimated Closing Cost Breakdown
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.