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 (Kita Ward) matches: 493 units (out of 5,608 units total). Rankings are within the filtered results; top-percent figures are relative to all units. top 30 results shown.

Generated illustration (not the actual building) of UMEDA GARDEN RESIDENCE

Image Rank1 place

UMEDA GARDEN RESIDENCE Floor 11

Area: Osaka, Kita Ward, Sonezaki 2-chome

Asking Price6,480¥10,000532¥10,000/tsubo

Income Potential: 73.4Top 2%
Overall: 51.5Top 32%

Layout: 1LDK
Area: 40.27㎡
Floor: 11floor
Orientation: North

View scoring details

Income potential before financing assumptions is high among the units covered
Assumed occupancy rate: 95%

View the Land-Price Map for Around UMEDA GARDEN RESIDENCE

Sale Valuation: Approx.6,074¥10,000
Rent Valuation: Approx. Monthly26.9¥10,000
Projected cash flow: Approx. 0.1 × ¥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 CITY TOWER UMEDA EAST

Image Rank2 place

CITY TOWER UMEDA EAST Floor 20

Area: Osaka, Kita Ward, Nishitenma 3-chome

Asking Price10,480¥10,000374¥10,000/tsubo

Income Potential: 70.2Top 3%
Overall: 51.5Top 33%

Layout: 2LDK
Area: 92.66㎡
Floor: 20floor
Orientation: South

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 CITY TOWER UMEDA EAST

Sale Valuation: Approx.11,175¥10,000
Rent Valuation: Approx. Monthly41.4¥10,000
Projected cash flow: Approx. 0.6 × ¥10,000 monthly out-of-pocket costStandard assumptions: 3.0% annual interest, 80% financing, 35-year level-payment loan

Unit details Building

Image Rank3 place

UMEDA GARDEN RESIDENCE Floor 14

Area: Osaka, Kita Ward, Sonezaki 2-chome

Asking Price12,990¥10,000548¥10,000/tsubo

Income Potential: 70.0Top 3%
Overall: 52.8Top 19%

Layout: 2LDK
Area: 78.42㎡
Floor: 14floor
Orientation: Northwest

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 UMEDA GARDEN RESIDENCE

Sale Valuation: Approx.12,425¥10,000
Rent Valuation: Approx. Monthly51.4¥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 Rank4 place

UMEDA GARDEN RESIDENCE Floor 17

Area: Osaka, Kita Ward, Sonezaki 2-chome

Asking Price6,990¥10,000558¥10,000/tsubo

Income Potential: 69.5Top 3%
Overall: 52.8Top 20%

Layout: 1LDK
Area: 41.38㎡
Floor: 17floor
Orientation: North

View scoring details

Income potential before financing assumptions is high among the units covered
Assumed occupancy rate: 95%

View the Land-Price Map for Around UMEDA GARDEN RESIDENCE

Sale Valuation: Approx.6,445¥10,000
Rent Valuation: Approx. Monthly27.5¥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 Rank5 place

UMEDA GARDEN RESIDENCE Floor 24

Area: Osaka, Kita Ward, Sonezaki 2-chome

Asking Price12,000¥10,000523¥10,000/tsubo

Income Potential: 68.2Top 4%
Overall: 55.5Top 6%

Layout: 3LDK+S (storage room)
Area: 75.80㎡
Floor: 24floor
Orientation: South

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 UMEDA GARDEN RESIDENCE

Sale Valuation: Approx.12,802¥10,000
Rent Valuation: Approx. Monthly46.6¥10,000
Projected cash flow: Approx. 1.8 × ¥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

UMEDA GARDEN RESIDENCE Floor 15

Area: Osaka, Kita Ward, Sonezaki 2-chome

Asking Price13,300¥10,000561¥10,000/tsubo

Income Potential: 68.0Top 4%
Overall: 52.7Top 21%

Layout: 2LDK
Area: 78.42㎡
Floor: 15floor
Orientation: Northwest

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 UMEDA GARDEN RESIDENCE

Sale Valuation: Approx.12,640¥10,000
Rent Valuation: Approx. Monthly51.1¥10,000
Projected cash flow: Approx. 2.2 × ¥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 CITY TOWER UMEDAHIGASHI

Image Rank7 place

CITY TOWER UMEDAHIGASHI Floor 43

Area: Osaka, Kita Ward, Honjonishi 1-chome

Asking Price18,800¥10,000562¥10,000/tsubo

Income Potential: 67.1Top 5%
Overall: 56.5Top 3%

Layout: 3LDK+S (storage room)
Area: 110.66㎡
Floor: 43floor
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 CITY TOWER UMEDAHIGASHI

Sale Valuation: Approx.23,765¥10,000
Rent Valuation: Approx. Monthly69.6¥10,000
Projected cash flow: Approx. 3.8 × ¥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 BRILLIA TOWER DOJIMA

Image Rank8 place

BRILLIA TOWER DOJIMA Floor 19

Area: Osaka, Kita Ward, Dojima 2-chome

Asking Price26,300¥10,000769¥10,000/tsubo

Income Potential: 65.8Top 6%
Overall: 59.1Top 1%

Layout: 3LLDDKK
Area: 113.02㎡
Floor: 19floor
Orientation: South

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 BRILLIA TOWER DOJIMA

Sale Valuation: Approx.34,517¥10,000
Rent Valuation: Approx. Monthly95.0¥10,000
Projected cash flow: Approx. 6.9 × ¥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

UMEDA GARDEN RESIDENCE Floor 10

Area: Osaka, Kita Ward, Sonezaki 2-chome

Asking Price9,500¥10,000541¥10,000/tsubo

Income Potential: 65.7Top 6%
Overall: 48.9Top 63%

Layout: 2LDK
Area: 58.00㎡
Floor: 10floor
Orientation: East

View scoring details

Income potential before financing assumptions is high among the units covered
Assumed occupancy rate: 95%

View the Land-Price Map for Around UMEDA GARDEN RESIDENCE

Sale Valuation: Approx.8,580¥10,000
Rent Valuation: Approx. Monthly35.6¥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

Generated illustration (not the actual building) of JIOTENROKU TWIN TOWERS WEST

Image Rank10 place

JIOTENROKU TWIN TOWERS WEST Floor 10

Area: Osaka, Kita Ward, Nagaranishi 1-chome

Asking Price6,980¥10,000358¥10,000/tsubo

Income Potential: 65.3Top 7%
Overall: 53.7Top 13%

Layout: 2LDK
Area: 64.41㎡
Floor: 10floor
Orientation: South

View scoring details

Income potential before financing assumptions is high among the units covered
Assumed occupancy rate: 95%

View the Land-Price Map for Around JIOTENROKU TWIN TOWERS WEST

Sale Valuation: Approx.6,867¥10,000
Rent Valuation: Approx. Monthly25.1¥10,000
Projected cash flow: Approx. 2.5 × ¥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

UMEDA GARDEN RESIDENCE Floor 15

Area: Osaka, Kita Ward, Sonezaki 2-chome

Asking Price9,980¥10,000538¥10,000/tsubo

Income Potential: 65.0Top 7%
Overall: 51.1Top 36%

Layout: 2LDK
Area: 61.35㎡
Floor: 15floor
Orientation: West

View scoring details

Income potential before financing assumptions is high among the units covered
Assumed occupancy rate: 95%

View the Land-Price Map for Around UMEDA GARDEN RESIDENCE

Sale Valuation: Approx.9,140¥10,000
Rent Valuation: Approx. Monthly37.0¥10,000
Projected cash flow: Approx. 3.8 × ¥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 FINE KWOTA CITY

Image Rank12 place

FINE KWOTA CITY Floor 19

Area: Osaka, Kita Ward, Oyodokita 1-chome

Asking Price5,980¥10,000329¥10,000/tsubo

Income Potential: 64.3Top 8%
Overall: 53.6Top 14%

Layout: 2LDK
Area: 60.17㎡
Floor: 19floor
Orientation: South

View scoring details

Income potential before financing assumptions is high among the units covered
Assumed occupancy rate: 95%

View the Land-Price Map for Around FINE KWOTA CITY

Sale Valuation: Approx.5,959¥10,000
Rent Valuation: Approx. Monthly21.3¥10,000
Projected cash flow: Approx. 2.4 × ¥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

UMEDA GARDEN RESIDENCE Floor 11

Area: Osaka, Kita Ward, Sonezaki 2-chome

Asking Price10,980¥10,000542¥10,000/tsubo

Income Potential: 63.7Top 8%
Overall: 49.7Top 54%

Layout: 2LDK
Area: 66.94㎡
Floor: 11floor
Orientation: South

View scoring details

Income potential before financing assumptions is high among the units covered
Assumed occupancy rate: 95%

View the Land-Price Map for Around UMEDA GARDEN RESIDENCE

Sale Valuation: Approx.10,543¥10,000
Rent Valuation: Approx. Monthly40.0¥10,000
Projected cash flow: Approx. 4.8 × ¥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 OAP RESIDENCE TOWER HIGASHIKAN

Image Rank14 place

OAP RESIDENCE TOWER HIGASHIKAN Floor 26

Area: Osaka, Kita Ward, Tenmabashi 1-chome

Asking Price5,990¥10,000297¥10,000/tsubo

Income Potential: 63.2Top 9%
Overall: 50.3Top 47%

Layout: 1LDK
Area: 66.77㎡
Floor: 26floor
Orientation: North
Occupancy: Vacant

View scoring details

Income potential before financing assumptions is high among the units covered
Assumed occupancy rate: 95%

View the Land-Price Map for Around OAP RESIDENCE TOWER HIGASHIKAN

Sale Valuation: Approx.6,769¥10,000
Rent Valuation: Approx. Monthly23.4¥10,000
Projected cash flow: Approx. 2.9 × ¥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 JIOTENROKU TWIN TOWERS EAST

Image Rank15 place

JIOTENROKU TWIN TOWERS EAST Floor 7

Area: Osaka, Kita Ward, Nagaranishi 1-chome

Asking Price7,480¥10,000342¥10,000/tsubo

Income Potential: 62.2Top 11%
Overall: 53.2Top 17%

Layout: 3LDK
Area: 72.32㎡
Floor: 7floor
Orientation: South

View scoring details

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

View the Land-Price Map for Around JIOTENROKU TWIN TOWERS EAST

Sale Valuation: Approx.7,077¥10,000
Rent Valuation: Approx. Monthly25.9¥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

Generated illustration (not the actual building) of THE PARK HOUSE OSAKAUMEDA TOWER

Image Rank16 place

THE PARK HOUSE OSAKAUMEDA TOWER Floor 10

Area: Osaka, Kita Ward, Nakatsu 1-chome

Asking Price7,980¥10,000475¥10,000/tsubo

Income Potential: 61.8Top 11%
Overall: 53.5Top 14%

Layout: 1LDK
Area: 55.53㎡
Floor: 10floor
Orientation: South
Occupancy: Vacant

View scoring details

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

View the Land-Price Map for Around THE PARK HOUSE OSAKAUMEDA TOWER

Sale Valuation: Approx.9,129¥10,000
Rent Valuation: Approx. Monthly28.3¥10,000
Projected cash flow: Approx. 4.3 × ¥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 LAUREL TOWER SANKUTASUMEDA

Image Rank17 place

LAUREL TOWER SANKUTASUMEDA Floor 41

Area: Osaka, Kita Ward, Oyodominami 2-chome

Asking Price11,800¥10,000481¥10,000/tsubo

Income Potential: 61.4Top 12%
Overall: 51.1Top 36%

Layout: 3LDK
Area: 81.04㎡
Floor: 41floor
Orientation: West

View scoring details

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

View the Land-Price Map for Around LAUREL TOWER SANKUTASUMEDA

Sale Valuation: Approx.11,165¥10,000
Rent Valuation: Approx. Monthly40.1¥10,000
Projected cash flow: Approx. 5.6 × ¥10,000 monthly out-of-pocket costStandard assumptions: 3.0% annual interest, 80% financing, 35-year level-payment loan

Unit details Building

Image Rank18 place

UMEDA GARDEN RESIDENCE Floor 14

Area: Osaka, Kita Ward, Sonezaki 2-chome

Asking Price9,980¥10,000593¥10,000/tsubo

Income Potential: 61.4Top 12%
Overall: 48.5Top 68%

Layout: 2LDK
Area: 55.66㎡
Floor: 14floor
Orientation: East

View scoring details

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

View the Land-Price Map for Around UMEDA GARDEN RESIDENCE

Sale Valuation: Approx.8,329¥10,000
Rent Valuation: Approx. Monthly34.9¥10,000
Projected cash flow: Approx. 5.5 × ¥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 JINISUOSAKA WEST TO

Image Rank19 place

JINISUOSAKA WEST TO Floor 5

Area: Osaka, Kita Ward, Sugaharacho

Asking Price7,480¥10,000334¥10,000/tsubo

Income Potential: 60.8Top 13%
Overall: 52.8Top 20%

Layout: 2LDK
Area: 74.09㎡
Floor: 5floor
Orientation: Southwest

View scoring details

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

View the Land-Price Map for Around JINISUOSAKA WEST TO

Sale Valuation: Approx.7,460¥10,000
Rent Valuation: Approx. Monthly26.8¥10,000
Projected cash flow: Approx. 3.9 × ¥10,000 monthly out-of-pocket costStandard assumptions: 3.0% annual interest, 80% financing, 35-year level-payment loan

Unit details Building

Image Rank20 place

UMEDA GARDEN RESIDENCE Floor 29

Area: Osaka, Kita Ward, Sonezaki 2-chome

Asking Price10,990¥10,000599¥10,000/tsubo

Income Potential: 60.6Top 13%
Overall: 53.1Top 17%

Layout: 1LDK
Area: 60.67㎡
Floor: 29floor
Orientation: West

View scoring details

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

View the Land-Price Map for Around UMEDA GARDEN RESIDENCE

Sale Valuation: Approx.10,300¥10,000
Rent Valuation: Approx. Monthly37.9¥10,000
Projected cash flow: Approx. 6.4 × ¥10,000 monthly out-of-pocket costStandard assumptions: 3.0% annual interest, 80% financing, 35-year level-payment loan

Unit details Building

Image Rank21 place

THE PARK HOUSE OSAKAUMEDA TOWER Floor 13

Area: Osaka, Kita Ward, Nakatsu 1-chome

Asking Price8,250¥10,000491¥10,000/tsubo

Income Potential: 60.3Top 14%
Overall: 54.3Top 10%

Layout: 1LDK+S (storage room)
Area: 55.53㎡
Floor: 13floor
Orientation: Southeast

View scoring details

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

View the Land-Price Map for Around THE PARK HOUSE OSAKAUMEDA TOWER

Sale Valuation: Approx.9,248¥10,000
Rent Valuation: Approx. Monthly28.5¥10,000
Projected cash flow: Approx. 5.0 × ¥10,000 monthly out-of-pocket costStandard assumptions: 3.0% annual interest, 80% financing, 35-year level-payment loan

Unit details Building

Image Rank22 place

UMEDA GARDEN RESIDENCE Floor 16

Area: Osaka, Kita Ward, Sonezaki 2-chome

Asking Price10,980¥10,000584¥10,000/tsubo

Income Potential: 60.2Top 14%
Overall: 49.1Top 61%

Layout: 2LDK
Area: 62.11㎡
Floor: 16floor
Orientation: West

View scoring details

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

View the Land-Price Map for Around UMEDA GARDEN RESIDENCE

Sale Valuation: Approx.9,211¥10,000
Rent Valuation: Approx. Monthly37.7¥10,000
Projected cash flow: Approx. 6.7 × ¥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 CITY TOWER OSAKATENMA THE RIBA AND PARK SU

Image Rank23 place

CITY TOWER OSAKATENMA THE RIBA AND PARK SU Floor 27

Area: Osaka, Kita Ward, Hinokuchicho

Asking Price8,690¥10,000379¥10,000/tsubo

Income Potential: 59.6Top 15%
Overall: 53.6Top 14%

Layout: 3LDK
Area: 75.78㎡
Floor: 27floor
Orientation: West

View scoring details

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

View the Land-Price Map for Around CITY TOWER OSAKATENMA THE RIBA AND PARK SU

Sale Valuation: Approx.8,747¥10,000
Rent Valuation: Approx. Monthly30.4¥10,000
Projected cash flow: Approx. 5.0 × ¥10,000 monthly out-of-pocket costStandard assumptions: 3.0% annual interest, 80% financing, 35-year level-payment loan

Unit details Building

Image Rank24 place

LAUREL TOWER SANKUTASUMEDA Floor 40

Area: Osaka, Kita Ward, Oyodominami 2-chome

Asking Price9,880¥10,000439¥10,000/tsubo

Income Potential: 59.2Top 16%
Overall: 52.1Top 27%

Layout: 2LDK
Area: 74.36㎡
Floor: 40floor
Orientation: West
Occupancy: Vacant

View scoring details

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

View the Land-Price Map for Around LAUREL TOWER SANKUTASUMEDA

Sale Valuation: Approx.9,904¥10,000
Rent Valuation: Approx. Monthly32.7¥10,000
Projected cash flow: Approx. 5.8 × ¥10,000 monthly out-of-pocket costStandard assumptions: 3.0% annual interest, 80% financing, 35-year level-payment loan

Unit details Building

Image Rank25 place

CITY TOWER OSAKATENMA THE RIBA AND PARK SU Floor 6

Area: Osaka, Kita Ward, Hinokuchicho

Asking Price10,980¥10,000375¥10,000/tsubo

Income Potential: 59.2Top 16%
Overall: 52.3Top 25%

Layout: 3LDK
Area: 96.83㎡
Floor: 6floor
Orientation: Southwest

View scoring details

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

View the Land-Price Map for Around CITY TOWER OSAKATENMA THE RIBA AND PARK SU

Sale Valuation: Approx.10,872¥10,000
Rent Valuation: Approx. Monthly38.2¥10,000
Projected cash flow: Approx. 6.5 × ¥10,000 monthly out-of-pocket costStandard assumptions: 3.0% annual interest, 80% financing, 35-year level-payment loan

Unit details Building

Image Rank26 place

LAUREL TOWER SANKUTASUMEDA Floor 41

Area: Osaka, Kita Ward, Oyodominami 2-chome

Asking Price10,180¥10,000453¥10,000/tsubo

Income Potential: 59.0Top 17%
Overall: 51.4Top 34%

Layout: 2LDK
Area: 74.36㎡
Floor: 41floor
Orientation: West
Occupancy: Vacant

View scoring details

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

View the Land-Price Map for Around LAUREL TOWER SANKUTASUMEDA

Sale Valuation: Approx.9,943¥10,000
Rent Valuation: Approx. Monthly33.5¥10,000
Projected cash flow: Approx. 6.1 × ¥10,000 monthly out-of-pocket costStandard assumptions: 3.0% annual interest, 80% financing, 35-year level-payment loan

Unit details Building

Image Rank27 place

UMEDA GARDEN RESIDENCE Floor 16

Area: Osaka, Kita Ward, Sonezaki 2-chome

Asking Price10,900¥10,000594¥10,000/tsubo

Income Potential: 58.9Top 17%
Overall: 49.1Top 60%

Layout: 2LDK
Area: 60.71㎡
Floor: 16floor
Orientation: South
Occupancy: Vacant

View scoring details

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

View the Land-Price Map for Around UMEDA GARDEN RESIDENCE

Sale Valuation: Approx.9,074¥10,000
Rent Valuation: Approx. Monthly36.7¥10,000
Projected cash flow: Approx. 7.3 × ¥10,000 monthly out-of-pocket costStandard assumptions: 3.0% annual interest, 80% financing, 35-year level-payment loan

Unit details Building

Image Rank28 place

UMEDA GARDEN RESIDENCE Floor 32

Area: Osaka, Kita Ward, Sonezaki 2-chome

Asking Price18,800¥10,000708¥10,000/tsubo

Income Potential: 58.9Top 17%
Overall: 51.9Top 28%

Layout: 3LDK
Area: 87.72㎡
Floor: 32floor
Orientation: Southeast

View scoring details

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

View the Land-Price Map for Around UMEDA GARDEN RESIDENCE

Sale Valuation: Approx.17,015¥10,000
Rent Valuation: Approx. Monthly62.3¥10,000
Projected cash flow: Approx. 11.3 × ¥10,000 monthly out-of-pocket costStandard assumptions: 3.0% annual interest, 80% financing, 35-year level-payment loan

Unit details Building

Image Rank29 place

BRILLIA TOWER DOJIMA Floor 5

Area: Osaka, Kita Ward, Dojima 2-chome

Asking Price9,800¥10,000595¥10,000/tsubo

Income Potential: 58.7Top 17%
Overall: 56.5Top 3%

Layout: 1LDK
Area: 54.47㎡
Floor: 5floor
Orientation: North

View scoring details

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

View the Land-Price Map for Around BRILLIA TOWER DOJIMA

Sale Valuation: Approx.10,882¥10,000
Rent Valuation: Approx. Monthly32.7¥10,000
Projected cash flow: Approx. 6.7 × ¥10,000 monthly out-of-pocket costStandard assumptions: 3.0% annual interest, 80% financing, 35-year level-payment loan

Unit details Building

Image Rank30 place

UMEDA GARDEN RESIDENCE Floor 32

Area: Osaka, Kita Ward, Sonezaki 2-chome

Asking Price16,000¥10,000663¥10,000/tsubo

Income Potential: 58.6Top 17%
Overall: 51.0Top 38%

Layout: 3LDK+S (storage room)
Area: 79.74㎡
Floor: 32floor
Orientation: South

View scoring details

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

View the Land-Price Map for Around UMEDA GARDEN RESIDENCE

Sale Valuation: Approx.14,538¥10,000
Rent Valuation: Approx. Monthly53.0¥10,000
Projected cash flow: Approx. 9.9 × ¥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.