For SaleCondominium

Coop Nomura Kita-Kashiwa

Nedo, Kashiwa-shi, Chiba
Asking Price
¥11,200,000
Est. Net Yield: 71427.22%
Coop Nomura Kita-Kashiwa - 1/3
1 / 3

Executive Summary

This second-floor unit is located in Coop Nomura Kita-Kashiwa, a 10-story SRC (steel reinforced concrete) condominium built in March 1982 in Nedo, Kashiwa-shi, Chiba. Situated on flat terrain, it is a 10-minute walk from Kita-Kashiwa Station on the Chiyoda/Joban Local Line. The unit has a floor area of 71.6 sqm and a balcony area of 8.4 sqm, featuring a southeast-facing 3LDK layout. The building contains 141 total units, was constructed by Hasegawa Komuten, and has fully outsourced management with a permanent on-site manager. Facilities include a separate bath and toilet, an independent washroom, storage space, and city gas, while common areas offer parking and bicycle parking (100 yen per month). The land rights are ownership, and the zoning is an Industrial Zone. The property is currently occupied, and the handover timing is negotiable.

Property Details

Building Area
71.6 ㎡
Layout
3LDK
3 bedrooms + living, dining & kitchen
Structure
SRC
Built Year
1982
Floors
Floor 2 of 10
Earthquake Std.
To be confirmed
Est. Annual Rent
¥9,120,000,000
Transport
  • Kita-Kashiwa Station
    Chiyoda/Joban Local Line
    Walk 10 min
Transaction Type
Brokerage
Japan Real Estate · Governor of Tokyo (1) No. 113344

Detailed property information

Status & handover

Current status
Occupied by the seller
Handover
Negotiable

Land & legal restrictions

Site area (whole building)
6,495.5 ㎡
Land rights
Freehold
Zoning
Industrial zone

Costs besides the price

Parking
Yes

Building management

Management type
Fully outsourced
Building manager
Live-in
Management company
野村不動産パートナーズ
Owners' association
Yes
Total units
141 units

Utilities & nearby

Gas
City gas
Water
Public water supply
Drainage
Public sewer

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)
Industrial 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

北柏 (東日本旅客鉄道)
About 34,332 passengers per day (FY2023)About 690 m in a straight line
Public elementary school district
富勢小学校 (柏市立)School districts are set by the municipality and may change.
Nearest elementary school
柏市立富勢小学校About 810 m in a straight line
Nearest junior high school
柏市立富勢中学校About 440 m in a straight line
Nearest high school
千葉県立柏高等学校About 1,220 m in a straight line
Nurseries and kindergartens
Within 500 m: 2 / within 1 km: 5
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 1,366 people
2050 (estimate)
about 1,311 people (-4.1% vs 2025)
Share aged 65 and over
33.1% → 32.8% (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 368 m
¥93,000/㎡Official land price (Land Price Publication) · 1/1/2026 (+3.4% vs last year)
Residential land · about 489 m
¥112,000/㎡Prefectural land price survey · 7/1/2026 (+3.7% vs last year)
Residential land · about 505 m
¥136,000/㎡Prefectural land price survey · 7/1/2026 (+2.3% 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)
32 records · median ¥194,444 per ㎡ (middle half: ¥139,167 – ¥273,571)Records for Nedo, Kashiwa-shi (used condominiums etc.)

Recent records with a similar floor area

2025 Q4
¥15,000,000・70 ㎡・3LDK・built 1984Transaction price information (survey-based)
2025 Q4
¥5,000,000・70 ㎡・3LDK・built 1982Transaction price information (survey-based)
2025 Q4
¥23,000,000・80 ㎡・3LDK・built 2003Contract price information
2025 Q4
¥14,000,000・70 ㎡・2LDK・built 1990Contract price information
2025 Q3
¥11,000,000・75 ㎡・3LDK・built 1982Contract 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

Gross Yield81428.57%
Est. Net Yield71427.22%

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
81428.57%
Est. Net Yield
71427.22%
If sold after 10 years (before tax)
Annual return (IRR)
—
Net gain
+¥86,179,920,000
Gain on total investment +714261.3%
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¥11,200,000+¥8,618,120,000+¥8,616,810,000+71416.4%—
2yr¥11,200,000+¥17,236,250,000+¥17,234,930,000+142843.6%—
3yr¥11,200,000+¥25,854,370,000+¥25,853,060,000+214270.8%—
4yr¥11,200,000+¥34,472,490,000+¥34,471,180,000+285698.0%—
5yr¥11,200,000+¥43,090,610,000+¥43,089,300,000+357125.2%—
6yr¥11,200,000+¥51,708,740,000+¥51,707,430,000+428552.5%—
7yr¥11,200,000+¥60,326,860,000+¥60,325,550,000+499979.7%—
8yr¥11,200,000+¥68,944,980,000+¥68,943,670,000+571406.9%—
9yr¥11,200,000+¥77,563,110,000+¥77,561,790,000+642834.1%—
10yr¥11,200,000+¥86,181,230,000+¥86,179,920,000+714261.3%—

Assumptions

  • Total investment ¥12,065,600 (price ¥11,200,000 + purchase costs ¥865,600)
  • Management fee and repair reserve: ¥277,200 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.)
¥865,600
Brokerage fee (3% of the price + ¥60,000, plus consumption tax; properties over ¥4 million)¥435,600
Real Estate Acquisition Tax (est., rate varies by property type)¥200,000
Registration License Tax (title transfer)¥100,000
Stamp Duty (purchase agreement)¥10,000
Judicial Scrivener & Other Fees (est.)¥120,000

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