Investor Presentaiton
Portfolio List
Feb. 2022
Area
Use
Property name
Acquisition
price
Book value
Appraisal value Cap rate
Gain or Loss
Book value
Aug. 2022
Appraisal value Cap rate
Comparison b/w Feb.2022 and Aug.2022
Gain or Loss
Appraisal value
Cap rate
(million yen)
(million yen)
(million yen)
(%)
(million yen)
(million yen)
(million yen)
(%)
(million yen)
(million yen)
change(%)
change(%)
Lg-T-015 Tokyo
Lg-T-016 Tokyo
Logistics Kawaguchi Ryoke Logistics Center
Logistics Landport Kashiwa Shonan II
10,790
10,253
14,200
3.9
3,946
10,238
14,600
3.8
4,361
400
2.8
-0.1
10,800
10,528
12,000
4.4
1,471
10,475
12,100
4.3
1,624
100
0.8
-0.1
Lg-T-017 Tokyo
Logistics Landport Kashiwa Shonan I
9,900
9,618
11,300
4.5
1,681
9,572
11,600
4.4
2,027
300
2.7
-0.1
Lg-T-018 Tokyo
Lg-T-019 Tokyo
Lg-T-020 Tokyo
Lg-T-021 Tokyo
Lg-T-022 Tokyo
Logistics Landport Hachioji II
Logistics Landport Iwatsuki
Logistics Landport Ome I
Logistics Landport Higashi-Narashino
Logistics Landport Ome II
9,230
9,080
9,960
4.1
879
9,266
11,500
4.0
2,233
1,540
15.5
-0.1
6,090
6,018
6,740
4.3
721
5,997
6,870
4.2
872
130
1.9
-0.1
13,640
13,582
14,800
4.2
1,217
13,521
15,200
4.1
1,678
400
2.7
-0.1
11,872
11,740
16,400
4.1
4,659
11,667
16,800
4.0
5,132
400
2.4
-0.1
14,620
14,704
16,200
4.1
1,495
14,639
16,600
4.0
1,960
400
2.5
-0.1
Lg-T-023 Tokyo
Logistics Landport Ome III
17,000
17,214
18,700
4.1
1,485
17,147
19,400
4.0
2,252
700
3.7
-0.1
Lg-S-005 Other
Logistics Hirakata Kuzuha Logistics Center
3,460
3,280
4,330
4.3
1,049
3,267
4,330
4.3
1,062
0
0.0
0.0
218,182
204,680
270,460
65,779
203,796
278,090
74,293
7,630
2.8
Rs-T-001 Tokyo
Rs-T-002 Tokyo
Rs-T-003 Tokyo
Residential PROUD FLAT Shirokane Takanawa
3,400
3,180
3,750
3.7
569
3,163
3,860
3.6
696
110
2.9
-0.1
Residential PROUD FLAT Yoyogi Uehara
Residential PROUD FLAT Hatsudai
989
950
1,040
3.8
89
944
1,070
3.7
125
30
2.9
-0.1
713
675
748
3.9
72
676
764
3.8
87
16
2.1
-0.1
Rs-T-004 Tokyo
Residential PROUD FLAT Shibuya Sakuragaoka
750
703
736
3.8
32
699
752
3.7
52
16
2.2
-0.1
Rs-T-005 Tokyo
Rs-T-006 Tokyo
Rs-T-007 Tokyo
Rs-T-008 Tokyo
Residential PROUD FLAT Gakugei Daigaku
746
690
884
3.8
193
690
907
3.7
216
23
2.6
-0.1
Residential PROUD FLAT Meguro Gyoninzaka
939
875
1,090
3.8
214
870
1,120
3.7
249
30
2.8
-0.1
Residential PROUD FLAT Sumida Riverside
Residential PROUD FLAT Kagurazaka
2,280
2,068
2,730
3.8
661
2,055
2,800
3.7
744
70
2.6
-0.1
1,590
1,456
1,740
3.8
283
1,445
1,750
3.7
304
10
0.6
-0.1
Rs-T-009 Tokyo
Residential PROUD FLAT Waseda
1,110
1,012
1,220
3.8
207
1,003
1,260
3.7
256
40
3.3
-0.1
Rs-T-010 Tokyo
Residential PROUD FLAT Shinjuku Kawadacho
932
856
1,050
3.8
193
849
1,080
3.7
230
30
2.9
-0.1
Rs-T-011 Tokyo
Residential PROUD FLAT Sangen Jaya
1,190
1,083
1,280
3.9
196
1,076
1,310
3.8
233
30
2.3
-0.1
Rs-T-012 Tokyo
Rs-T-013 Tokyo
Rs-T-014 Tokyo
Rs-T-015 Tokyo
Rs-T-016 Tokyo
Rs-T-017 Tokyo
Residential PROUD FLAT Kamata
Residential PROUD FLAT Kamata II
Residential PROUD FLAT Shin-Otsuka
1,160
1,028
1,320
4.0
291
1,016
1,330
3.9
313
10
0.8
-0.1
3,320
2,989
3,450
3.8
460
2,964
3,530
3.7
565
80
2.3
-0.1
623
557
566
4.0
8
554
571
3.9
16
5
0.9
-0.1
Residential PROUD FLAT Kiyosumi Shirakawa
928
835
1,020
4.0
184
827
1,050
3.9
222
30
2.9
-0.1
Residential PROUD FLAT Monzen Nakacho II
652
594
641
4.0
46
590
657
3.9
66
16
2.5
-0.1
Residential PROUD FLAT Monzen Nakacho I
1,030
923
975
4.0
51
914
1,000
3.9
85
25
2.6
-0.1
Rs-T-018 Tokyo
Residential PROUD FLAT Fujimidai
1,470
1,340
1,980
4.3
639
1,330
2,000
4.2
669
20
1.0
-0.1
Rs-T-019 Tokyo
Rs-T-020 Tokyo
Rs-T-021 Tokyo
Rs-T-022 Tokyo
Residential PROUD FLAT Asakusa Komagata
1,920
1,705
2,420
3.7
714
1,689
2,500
3.6
810
80
3.3
-0.1
Residential PROUD FLAT Yokohama
2,090
1,882
2,460
4.2
577
1,869
2,520
4.1
650
60
2.4
-0.1
Residential PROUD FLAT Kamioooka
2,710
2,442
2,940
4.4
497
2,423
3,010
4.3
586
70
2.4
-0.1
Residential PROUD FLAT Tsurumi II
1,650
1,477
2,070
4.1
592
1,464
2,120
4.0
655
50
2.4
-0.1
Rs-T-023 Tokyo
Residential PRIME URBAN Azabu Juban
1,100
1,095
1,060
3.8
-35
1,096
1,080
3.7
-16
20
1.9
-0.1
Rs-T-024 Tokyo
Residential PRIME URBAN Akasaka
938
921
1,050
3.7
128
920
1,050
3.6
129
0
0.0
-0.1
Rs-T-025 Tokyo
Residential PRIME URBAN Tamachi
972
919
1,060
4.0
140
915
1,080
3.9
164
20
1.9
-0.1
Rs-T-026 Tokyo
Residential PRIME URBAN Shibaura LOFT
1,830
1,693
2,060
4.0
366
1,680
2,090
3.9
409
30
1.5
-0.1
Rs-T-028 Tokyo
Rs-T-029 Tokyo
Rs-T-030 Tokyo
Residential PRIME URBAN Yoyogi
359
340
345
3.9
4
340
347
3.8
6
2
0.6
-0.1
Residential PRIME URBAN Ebisu II
1,140
1,105
1,610
3.3
504
1,101
1,620
3.2
518
10
0.6
-0.1
Residential PRIME URBAN Bancho
1,090
1,047
1,150
3.9
102
1,045
1,170
3.8
124
20
1.7
-0.1
Rs-T-031 Tokyo
Residential PRIME URBAN Chiyoda Fujimi
679
650
726
3.9
75
648
680
3.8
31
-46
-6.3
-0.1
Rs-T-032 Tokyo
Residential PRIME URBAN lidabashi
2,040
1,907
1,950
3.9
42
1,896
1,990
3.8
93
40
2.1
-0.1
Rs-T-033 Tokyo
Residential PRIME URBAN Ebisu
1,260
1,240
1,370
4.0
129
1,238
1,400
3.9
161
30
2.2
-0.1
Rs-T-034 Tokyo
Residential PRIME URBAN Naka Meguro
1,410
1,360
1,490
3.8
129
1,354
1,520
3.7
165
30
2.0
-0.1
61View entire presentation