For SaleCondominium

Claire Suwanomori Marinia 5th Floor

Hamadera Ishizuchonishi 5-cho, Nishi-ku, Sakai-shi, Osaka
  • Corner unit
Asking Price
¥14,800,000
Est. Net Yield: 6.09%
Claire Suwanomori Marinia 5th Floor - 1/1
1 / 1

Executive Summary

This apartment is located in Hamadera Ishizuchonishi 5-cho, Nishi-ku, Sakai-shi, Osaka, built in March 2003, with an SRC structure and 12 stories above ground. Available transit includes an 8-minute walk from Ishizu Station on the Hankai Tramway Hankai Line, a 9-minute walk from Suwanomori Station on the Nankai Electric Railway Nankai Main Line, and a 9-minute walk from Ishizugawa Station on the same line. The property is a southeast-facing corner unit on the 5th floor, featuring a 3LDK layout with a floor area of 70.4 m2 and a balcony area of 25.96 m2. The building is equipped with an elevator and an auto-lock system with a monitor, and is supplied with city gas. The land rights are ownership, and the zoning is Neighborhood Commercial Zone. The current status is vacant, and delivery is negotiable. The transaction is conducted in as-is condition, and negotiations regarding exemption from liability for non-conformity of contract are accepted.

Property Details

Building Area
70.4 ㎡
Layout
3LDK
3 bedrooms + living, dining & kitchen
Structure
SRC
Built Year
2003
Floors
Floor 5 of 12
Earthquake Std.
New Seismic Standard
Est. Annual Rent
¥1,190,000
Transaction Type
Brokerage
Japan Real Estate · Governor of Tokyo (1) No. 113344

Detailed property information

Status & handover

Current status
Vacant
Handover
Negotiable

Land & legal restrictions

Site area (whole building)
850.7 ㎡
Land rights
Freehold
Zoning
Neighborhood commercial zone

Costs besides the price

Parking
No space available

Building management

Management type
Fully outsourced
Building manager
Daytime
Management company
グローバルコミュニティ
Total units
36 units

Utilities & nearby

Gas
City gas

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

Location & Map

Investment Analysis

Est. Gross Yield8.05%
Est. Net Yield6.09%

Calculated from an estimated rent. Actual rent may differ.

ROI SIMULATION

ROI / IRR Investment Simulation

Est. Gross Yield
8.05%
Est. Net Yield
6.09%
Est. Property ValueCumulative Net IncomeTotal Return
YearEst. Property ValueCumulative Net IncomeTotal ReturnROI (%)IRR (%)
1yr¥15,020,000+¥900,000¥1,120,0007.1%0.2%
2yr¥15,250,000+¥1,800,000¥2,250,00014.2%3.7%
3yr¥15,480,000+¥2,710,000¥3,380,00021.3%4.9%
4yr¥15,710,000+¥3,610,000¥4,520,00028.4%5.4%
5yr¥15,940,000+¥4,510,000¥5,650,00035.6%5.7%
6yr¥16,180,000+¥5,410,000¥6,800,00042.8%5.9%
7yr¥16,430,000+¥6,310,000¥7,940,00050%6.1%
8yr¥16,670,000+¥7,220,000¥9,090,00057.2%6.2%
9yr¥16,920,000+¥8,120,000¥10,240,00064.5%6.2%
10yr¥17,180,000+¥9,020,000¥11,400,00071.7%6.3%

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.)
¥1,084,400
Brokerage fee (3% of the price + ¥60,000, plus consumption tax; properties over ¥4 million)¥554,400
Real Estate Acquisition Tax (est., rate varies by property type)¥260,000
Registration License Tax (title transfer)¥130,000
Stamp Duty (purchase agreement)¥10,000
Judicial Scrivener & Other Fees (est.)¥130,000

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