Image｜This is a generated image and does not depict an actual streetscape or building.

Income Potential Unit Picks

Ranked by the dimension that evaluates rental income potential relative to the purchase price.Best suited toPeople who prioritize income potential from rental operation。

The Income Potential type ranks active for-sale units by their TOWERS SELECT INVESTMENT INDEX Income Potential score.5,608 eligible units; calculated on 2026-10-21.

Filter

Income Potential Rank

Filter (Suma Ward) matches: 15 units (out of 5,608 units total). Rankings are within the filtered results; top-percent figures are relative to all units.

Generated illustration (not the actual building) of SUMA PARK HIRUZU C

Image Rank1 place

SUMA PARK HIRUZU C Floor 15

Area: Kobe, Suma Ward, Doshodai 1-chome

Asking Price2,090¥10,00062¥10,000/tsubo

Income Potential: 80.0Top 1%
Overall: 49.1Top 61%

Layout: 3LDK
Area: 112.29㎡
Floor: 15floor
Orientation: Southwest

View scoring details

Income potential before financing assumptions is high among the units covered
Assumed occupancy rate: 97%

View the Land-Price Map for Around SUMA PARK HIRUZU C

Sale Valuation: Approx.2,736¥10,000
Rent Valuation: Approx. Monthly17.0¥10,000
Projected cash flow: Approx. 4.5 × ¥10,000 monthly surplusStandard assumptions: 3.0% annual interest, 80% financing, 35-year level-payment loan

Unit details Building

Image Rank2 place

SUMA PARK HIRUZU C Floor 9

Area: Kobe, Suma Ward, Doshodai 1-chome

Asking Price2,180¥10,00070¥10,000/tsubo

Income Potential: 75.8Top 1%
Overall: 47.6Top 77%

Layout: 4LDK
Area: 103.18㎡
Floor: 9floor
Orientation: Southwest
Occupancy: Vacant

View scoring details

Income potential before financing assumptions is high among the units covered
Assumed occupancy rate: 97%

View the Land-Price Map for Around SUMA PARK HIRUZU C

Sale Valuation: Approx.2,517¥10,000
Rent Valuation: Approx. Monthly15.0¥10,000
Projected cash flow: Approx. 2.7 × ¥10,000 monthly surplusStandard assumptions: 3.0% annual interest, 80% financing, 35-year level-payment loan

Unit details Building

Generated illustration (not the actual building) of GURESHIISUMAARUTEPIA III BANGAI 2 KITO

Image Rank3 place

GURESHIISUMAARUTEPIA III BANGAI 2 KITO Floor 15

Area: Kobe, Suma Ward, Shimizudai

Asking Price1,430¥10,00067¥10,000/tsubo

Income Potential: 68.5Top 3%
Overall: 49.5Top 56%

Layout: 3LDK
Area: 70.80㎡
Floor: 15floor
Orientation: East

View scoring details

Income potential before financing assumptions is high among the units covered
Assumed occupancy rate: 97%

View the Land-Price Map for Around GURESHIISUMAARUTEPIA III BANGAI 2 KITO

Sale Valuation: Approx.1,421¥10,000
Rent Valuation: Approx. Monthly7.8¥10,000
Projected cash flow: Approx. 1.0 × ¥10,000 monthly surplusStandard assumptions: 3.0% annual interest, 80% financing, 35-year level-payment loan

Unit details Building

Image Rank4 place

SUMA PARK HIRUZU C Floor 19

Area: Kobe, Suma Ward, Doshodai 1-chome

Asking Price2,590¥10,00083¥10,000/tsubo

Income Potential: 67.1Top 5%
Overall: 45.3Top 92%

Layout: 4LDK
Area: 103.18㎡
Floor: 19floor
Orientation: Southwest

View scoring details

Income potential before financing assumptions is high among the units covered
Assumed occupancy rate: 97%

View the Land-Price Map for Around SUMA PARK HIRUZU C

Sale Valuation: Approx.2,365¥10,000
Rent Valuation: Approx. Monthly15.2¥10,000
Projected cash flow: Approx. 1.4 × ¥10,000 monthly surplusStandard assumptions: 3.0% annual interest, 80% financing, 35-year level-payment loan

Unit details Building

Image Rank5 place

GURESHIISUMAARUTEPIA III BANGAI 2 KITO Floor 15

Area: Kobe, Suma Ward, Shimizudai

Asking Price1,990¥10,00080¥10,000/tsubo

Income Potential: 57.3Top 20%
Overall: 46.0Top 89%

Layout: 4LDK
Area: 82.28㎡
Floor: 15floor
Orientation: South

View scoring details

Income potential before financing assumptions is favorable
Assumed occupancy rate: 97%

View the Land-Price Map for Around GURESHIISUMAARUTEPIA III BANGAI 2 KITO

Sale Valuation: Approx.1,373¥10,000
Rent Valuation: Approx. Monthly8.6¥10,000
Projected cash flow: Approx. 0.4 × ¥10,000 monthly out-of-pocket costStandard assumptions: 3.0% annual interest, 80% financing, 35-year level-payment loan

Unit details Building

Image Rank6 place

SUMA PARK HIRUZU C Floor 6

Area: Kobe, Suma Ward, Doshodai 1-chome

Asking Price2,080¥10,00096¥10,000/tsubo

Income Potential: 57.2Top 21%
Overall: 43.9Top 96%

Layout: 1LDK+S (storage room)
Area: 71.93㎡
Floor: 6floor
Orientation: Southeast

View scoring details

Income potential before financing assumptions is favorable
Assumed occupancy rate: 97%

View the Land-Price Map for Around SUMA PARK HIRUZU C

Sale Valuation: Approx.1,946¥10,000
Rent Valuation: Approx. Monthly10.1¥10,000
Projected cash flow: Approx. 0.5 × ¥10,000 monthly out-of-pocket costStandard assumptions: 3.0% annual interest, 80% financing, 35-year level-payment loan

Unit details Building

Image Rank7 place

SUMA PARK HIRUZU C Floor 31

Area: Kobe, Suma Ward, Doshodai 1-chome

Asking Price4,850¥10,000115¥10,000/tsubo

Income Potential: 56.8Top 22%
Overall: 42.0Top 99%

Layout: 3LDK+S (storage room)
Area: 139.41㎡
Floor: 31floor
Orientation: Southeast

View scoring details

Income potential before financing assumptions is favorable
Assumed occupancy rate: 97%

View the Land-Price Map for Around SUMA PARK HIRUZU C

Sale Valuation: Approx.3,120¥10,000
Rent Valuation: Approx. Monthly22.4¥10,000
Projected cash flow: Approx. 1.2 × ¥10,000 monthly out-of-pocket costStandard assumptions: 3.0% annual interest, 80% financing, 35-year level-payment loan

Unit details Building

Image Rank8 place

SUMA PARK HIRUZU C Floor 4

Area: Kobe, Suma Ward, Doshodai 1-chome

Asking Price2,780¥10,00097¥10,000/tsubo

Income Potential: 56.0Top 25%
Overall: 41.3Top 99%

Layout: 3LDK
Area: 94.30㎡
Floor: 4floor
Orientation: Southeast

View scoring details

Income potential before financing assumptions is favorable
Assumed occupancy rate: 97%

View the Land-Price Map for Around SUMA PARK HIRUZU C

Sale Valuation: Approx.1,994¥10,000
Rent Valuation: Approx. Monthly13.1¥10,000
Projected cash flow: Approx. 0.9 × ¥10,000 monthly out-of-pocket costStandard assumptions: 3.0% annual interest, 80% financing, 35-year level-payment loan

Unit details Building

Image Rank9 place

SUMA PARK HIRUZU C Floor 15

Area: Kobe, Suma Ward, Doshodai 1-chome

Asking Price2,980¥10,000113¥10,000/tsubo

Income Potential: 54.3Top 30%
Overall: 42.6Top 98%

Layout: 2LDK
Area: 87.29㎡
Floor: 15floor
Orientation: Southwest
Occupancy: Vacant

View scoring details

Income potential before financing assumptions is average
Assumed occupancy rate: 97%

View the Land-Price Map for Around SUMA PARK HIRUZU C

Sale Valuation: Approx.2,237¥10,000
Rent Valuation: Approx. Monthly13.1¥10,000
Projected cash flow: Approx. 1.3 × ¥10,000 monthly out-of-pocket costStandard assumptions: 3.0% annual interest, 80% financing, 35-year level-payment loan

Unit details Building

Image Rank10 place

GURESHIISUMAARUTEPIA III BANGAI 2 KITO Floor 9

Area: Kobe, Suma Ward, Shimizudai

Asking Price1,999¥10,00093¥10,000/tsubo

Income Potential: 52.4Top 38%
Overall: 44.9Top 93%

Layout: 3LDK
Area: 71.39㎡
Floor: 9floor
Orientation: South
Occupancy: Vacant

View scoring details

Income potential before financing assumptions is average
Assumed occupancy rate: 97%

View the Land-Price Map for Around GURESHIISUMAARUTEPIA III BANGAI 2 KITO

Sale Valuation: Approx.1,368¥10,000
Rent Valuation: Approx. Monthly7.6¥10,000
Projected cash flow: Approx. 1.2 × ¥10,000 monthly out-of-pocket costStandard assumptions: 3.0% annual interest, 80% financing, 35-year level-payment loan

Unit details Building

Image Rank11 place

SUMA PARK HIRUZU C Floor 10

Area: Kobe, Suma Ward, Doshodai 1-chome

Asking Price2,980¥10,000115¥10,000/tsubo

Income Potential: 51.9Top 40%
Overall: 42.0Top 99%

Layout: 2LDK+S (storage room)
Area: 85.78㎡
Floor: 10floor
Orientation: Southwest

View scoring details

Income potential before financing assumptions is average
Assumed occupancy rate: 97%

View the Land-Price Map for Around SUMA PARK HIRUZU C

Sale Valuation: Approx.2,206¥10,000
Rent Valuation: Approx. Monthly12.8¥10,000
Projected cash flow: Approx. 1.9 × ¥10,000 monthly out-of-pocket costStandard assumptions: 3.0% annual interest, 80% financing, 35-year level-payment loan

Unit details Building

Generated illustration (not the actual building) of SUMAKOSUTO TOWER

Image Rank12 place

SUMAKOSUTO TOWER Floor 4

Area: Kobe, Suma Ward, Miyukicho 1-chome

Asking Price4,280¥10,000228¥10,000/tsubo

Income Potential: 50.7Top 45%
Overall: 48.3Top 70%

Layout: 2LDK
Area: 61.98㎡
Floor: 4floor
Orientation: South

View scoring details

Income potential before financing assumptions is average
Assumed occupancy rate: 95%

View the Land-Price Map for Around SUMAKOSUTO TOWER

Sale Valuation: Approx.4,105¥10,000
Rent Valuation: Approx. Monthly14.8¥10,000
Projected cash flow: Approx. 3.3 × ¥10,000 monthly out-of-pocket costStandard assumptions: 3.0% annual interest, 80% financing, 35-year level-payment loan

Unit details Building

Image Rank13 place

SUMAKOSUTO TOWER Floor 19

Area: Kobe, Suma Ward, Miyukicho 1-chome

Asking Price6,980¥10,000314¥10,000/tsubo

Income Potential: 44.3Top 73%
Overall: 47.1Top 81%

Layout: 3LDK
Area: 73.48㎡
Floor: 19floor
Orientation: South

View scoring details

The income advantage before financing assumptions is limited
Assumed occupancy rate: 97%

View the Land-Price Map for Around SUMAKOSUTO TOWER

Sale Valuation: Approx.5,333¥10,000
Rent Valuation: Approx. Monthly19.6¥10,000
Projected cash flow: Approx. 8.3 × ¥10,000 monthly out-of-pocket costStandard assumptions: 3.0% annual interest, 80% financing, 35-year level-payment loan

Unit details Building

Image Rank14 place

SUMAKOSUTO TOWER Floor 32

Area: Kobe, Suma Ward, Miyukicho 1-chome

Asking Price9,480¥10,000345¥10,000/tsubo

Income Potential: 42.7Top 79%
Overall: 47.0Top 82%

Layout: 3LDK
Area: 90.73㎡
Floor: 32floor
Orientation: East

View scoring details

The income advantage before financing assumptions is limited
Assumed occupancy rate: 97%

View the Land-Price Map for Around SUMAKOSUTO TOWER

Sale Valuation: Approx.7,249¥10,000
Rent Valuation: Approx. Monthly25.0¥10,000
Projected cash flow: Approx. 12.5 × ¥10,000 monthly out-of-pocket costStandard assumptions: 3.0% annual interest, 80% financing, 35-year level-payment loan

Unit details Building

Image Rank15 place

SUMA PARK HIRUZU C Floor 5

Area: Kobe, Suma Ward, Doshodai 1-chome

Asking Price2,530¥10,000135¥10,000/tsubo

Income Potential: 38.7Top 89%
Overall: 39.2Top 100%

Layout: 1LDK
Area: 62.01㎡
Floor: 5floor
Orientation: Southwest

View scoring details

The income advantage before financing assumptions is limited
Assumed occupancy rate: 95%

View the Land-Price Map for Around SUMA PARK HIRUZU C

Sale Valuation: Approx.1,510¥10,000
Rent Valuation: Approx. Monthly8.6¥10,000
Projected cash flow: Approx. 4.4 × ¥10,000 monthly out-of-pocket costStandard assumptions: 3.0% annual interest, 80% financing, 35-year level-payment loan

Unit details Building

Included and excluded units

Eligible units: 5,608 units
Excluded: 116 units
INDEX calculation date: 2026-10-21
Listing update: 2026-10-20 20:02

Includes currently listed units available for purchase that have a TOWERS SELECT INVESTMENT INDEX for the latest calculation date. Tenant-occupied investment units are included and identified on each card.

Excluded units by reason

Not yet completed: 28 units
INDEX not calculated (Asking price differs substantially from listings of similar size): 3 units
INDEX not calculated (Excluded from sale valuation because the building is rental-only): 1 units
INDEX not calculated (Land tenure unverified): 2 units
INDEX not calculated (Listed for more than 365 days): 38 units
INDEX not calculated (Missing management fee): 23 units
INDEX not calculated (Missing price, floor area, or floor level): 1 units
INDEX not calculated (Missing repair reserve): 2 units
INDEX not calculated (Missing total unit count): 18 units

This analysis is for reference and is based on TOWERS.SELECT's proprietary scoring. It does not guarantee investment results. Make decisions based on your own due diligence and consultation with qualified professionals.

Scores are relative ratings centered on 50 among eligible units, not absolute scores out of 100 or predictions of future appreciation or sales. Sale estimates, rent estimates, and projected cash flow use fixed assumptions for comparison and do not guarantee contract terms or net proceeds.