THE UMEDA TOWER (Osaka City, Kita WardTsurunomachi) – 1LDK
Price: 9,080M JPY / Management Fee: 2,300 JPY / Repair Reserve: 2,980 JPY.
Nearest: Hankyu Railway Kobe Line Osaka-Umeda Walk 6 min / Osaka Metro Midosuji Line Nakatsu Walk 10 min.
Building Features: Auto lock / Community room / Concierge / Elevator / Guest room / Party room / Sky lounge / Earthquake-resistant structure.
Room Features: Number of balconies / Garbage disposer / Water purifier / Shampoo dresser / Shoe-in closet / Washlet / System kitchen / Walk-in closet.
Highlights: N/A.
Building Summary: A 43-story tower condominium completed by Kajima Construction in 2005
Contents
Photos & Floor Plan
Room
THE UMEDA TOWER Overview
- Address
- Osaka City, Kita WardTsurunomachi3-9 [Map]
- Access
- Hankyu Railway Kobe Line Osaka-Umeda Walk 6 min
Osaka Metro Midosuji Line Nakatsu Walk 10 min - Built
- 200510
- Structure
- Reinforced concrete / 43F / B1F
- Total Units
- 385
- Management
- Commuting (daytime)
- Zoning
- Commercial zone
- Building Coverage Ratio
- 80%
- Floor Area Ratio
- 800%
- Land Rights
- Ownership
- Topography
- Flat
- Land Act Notification
- Not required
- Property Type
- Condominium
Room Summary
- Price
- 9,080M JPY
- Floor
- 26F
- Layout
- 1LDK
- Area
- 61.49㎡
- Management Fee
- 2,300 JPY
- Repair Reserve
- 2,980 JPY
- Monthly Total
- 5,280 JPY
- 現況
- Vacant
Features
View all features
- Auto lock
- Community room
- Concierge
- Elevator
- Guest room
- Party room
- Sky lounge
- Earthquake-resistant structure
- Delivery box
- Theater room
- Tower type
- Number of balconies
- Garbage disposer
- Water purifier
- Shampoo dresser
- Shoe-in closet
- Washlet
- System kitchen
- Walk-in closet
- Bathroom dryer
Parking & Bicycle Parking
- Monthly Fee
- Currently under investigation
THE UMEDA TOWER
“The Umeda Tower” – For customers (buying or renting) who want to live in, considering selling or renting out for relocation, and owners (landlords) considering room allocation and rent management based on rent conditions, please feel free to consult with a premium real estate agency specializing in second-hand tower mansions in Osaka city. “The Umeda Tower” is a 43-story high-rise condominium located in the heart of Umeda, Osaka, with a total of 385 units. The tower is packed with the necessary functions for urban living. ◆Shared Facilities◆ ◆Parking Lot◆ ◆Motorcycle Parking◆ ◆Bicycle Parking◆ ※Please inquire with the management association for the latest availability and actual parking confirmation.
It is conveniently located within a 6-minute walk from Hankyu Umeda Station and within walking distance from Osaka Station on various lines. It offers attractive city living with well-equipped shared facilities, the latest security system, and hotel-like management services with a concierge.
Services and facilities include a concierge counter, owner’s salon, lounge, AV theater room, relaxation salon, esthetic room, community hall, and more.
1st floor: Concierge counter, club salon, cafe lounge
2nd floor: Owner’s salon, lounge, AV theater room, relaxation salon, esthetic room, community hall
32nd floor: Sky lounge, view lounge, party salon
33rd floor: Sky guest room
Monthly/¥25,000-¥38,000
Monthly/¥1,000-¥2,000
Monthly/¥200
THE UMEDA TOWER Pros & Cons
- Pros
- There are a total of 385 units in the building, with 5 residential elevators and 1 freight elevator.
- Cons
- As it faces Shin-Midosuji Avenue, the units on the west side have double-glazed windows.
THE UMEDA TOWER FAQ
THE UMEDA TOWER Nearby Facilities & Area
THE UMEDA TOWER School Districts
| Elementary School | 天満小学校 |
|---|---|
| Junior High School | 天満中学校 |
Loan Estimate
Estimated monthly payment: 256,315 JPY
Based on 9,080M JPY, interest 1%, term 35 years.
* Calculated by equal principal and interest method. Please confirm details with each bank.
Investment Analysis & Score
- Profitability Score
- A relative score evaluating this unit's income potential among all listed properties, based on estimated rental income, cash flow, and cash-on-cash return. Higher scores indicate stronger expected income during the holding period.
- Asset Value Score
- A score evaluating asset value retention based on local land price levels, building scale (management stability), and listing scarcity. Properties in prime locations with large-scale buildings and low listing ratios score higher.
- Liquidity Score
- A score evaluating ease of future resale or re-letting, based on building listing ratio, days on market, favorite registrations, and area supply-demand balance. Higher scores indicate more flexible exit options.
- Appreciation Score
- A score evaluating future price appreciation potential, based on 5-year land price CAGR, recent year-over-year land price changes, and AI appraisal deviation. In the Osaka condo market over the past decade, capital gains have become the primary source of returns, and this score visualizes investment value beyond yield alone.
- Cash-on-Cash Return (CoC)
- The annual cash flow as a percentage of equity (down payment). It reflects actual investment efficiency including leverage. For example, 5% CoC means an expected 5% annual return on your equity investment.
- 5-Year Land Price CAGR
- The compound annual growth rate of officially published land prices in the surrounding area over the past 5 years. It serves as a reference for evaluating area asset value and future exit pricing.
- Yield vs Monthly Cash Flow
- Gross yield is calculated as annual estimated rent divided by purchase price, excluding expenses. Monthly CF deducts all costs including management fees, repair reserves, loan payments, property tax, and PM fees. For high-priced properties, loan payments can be substantial, making CF negative even with positive yield. CF assumptions: 80% LTV, 1.80% rate, 35-year term.
THE UMEDA TOWER Details
View price trends, transaction history, asset analysis, and neighborhood information for this building.
THE UMEDA TOWER – Contact
Contact us in the way that works best for you.
THE UMEDA TOWER Price & Rent Market
| Sale Market | 8,980M JPY 〜 17,000M JPY Average 11,911M JPY / Listings 8 |
|---|---|
| Rent Market | 160,000 JPY 〜 300,000 JPY Average 262,500 JPY / Listings 10 |



























Overall Assessment: Total score 45.9 (top 85%). Below median; careful review of income and exit strategy is recommended.
Profitability score: 44.3 (top 87%). Gross yield est. 2.87%. Net yield est. 2.10%. Monthly CF: ¥-74,444 (negative carry). Cash-on-cash return: -4.9%. (Loan: 1.80%, 80% LTV, 35yr)
Asset score: 47.8 (top 75%). Located in a prime area (land price ¥638,404/m²). Listed 13.7% above AI appraisal.
Liquidity score: 50.7 (top 67%). Building listing ratio: 2.1% (scarce).
Appreciation score 46.1 (top 84%). Nearby land prices have grown at a 5-year CAGR of 6.3%. Comparable transactions in this area/vintage: +9.2% change.
Building average (8 units): 47.2. This unit: -1.3 points below.
* This analysis is based on our proprietary scoring model and provided for reference only. It does not guarantee investment outcomes. Please conduct your own due diligence and consult professionals before making decisions.