積算100
[Assessed 160.5%] Apartment building in Kiyose, Tokyo — 9 min from Kiyose Sta.
Assessed 160.5%Apartment buildingKiyose, TokyoKiyose Sta. 9 min walk

[Assessed 160.5%] Apartment building in Kiyose, Tokyo — 9 min from Kiyose Sta.

Published: Aug 4, 2026Updated: Sep 5, 2026

Property Overview

LocationKiyose, Tokyo
Nearest StationSeibu Ikebukuro Line Kiyose Sta.
Walk9 min walk
Assessed Ratio160.5%Assessed 160.5%
Price¥90,000,000
TypeApartment building
Expected Yield5.6%
StructureWooden
BuiltBuilt Jan 2023 (3 years old)
Land Area356.03㎡
Building Area338.76㎡

Where This Property Is Listed

This property appears on the sites below. Listings matching on location, land area and building area are merged into a single article as the same property.

Rakumachi¥90,000,000View listing

Assessed Value Breakdown

Land assessed value¥80,106,750
Building assessed value¥64,364,400
Total assessed value¥144,471,150
Asking price¥90,000,000
Assessed ratio160.5%

Calculation basis

  • Land = road price ¥225,000/m² × land area 356.03m²
  • Building = replacement cost ¥220,000/m² × floor area 338.76m² × remaining life 19y ÷ statutory life 22y
  • Built Jan 2023 (3 years old)

Official Road Price Trend (last 3 years)

Cumulative change 2024 → 2026: +9.8%
YearRoad price (JPY/m²)YoY
2024205,000
2025215,000+4.9%
2026225,000+4.7%

Based on inheritance-tax road prices published each July — a reference for the trend in land collateral value.

How We Checked This Property

Rather than reproducing the listing as-is, we built the land and building valuations from the road price and the building age, and checked three years of road price history.

Locating the road price

We used ¥225,000/m² for Matsuyama 2-chome, Kiyose, and confirmed the three-year trend at ¥205,000/m² in 2024 and ¥215,000/m² in 2025.

Effective land area

The listing records no private-road burden or flagpole extension, so the full 356.03 m² is used for the land valuation with no deduction.

Building valuation assumptions

Against the 22-year statutory life for wood-frame construction, the building dates from January 2023 — 3 years old with 19 years remaining, so the building supports the assessed value alongside the land.

What We Could Not Confirm

  • We did not retain the sheet number of the road price map consulted when the article was written, so no source link is shown for the road price.
  • We have no record of checking the frontage road or approach from listing photos, so we recommend confirming retaining walls and level differences on site.

Rather than reproducing the listing as-is, we verified the figures against public sources such as the official road price maps and the listing photos. This is not based on a site visit, so please confirm on site and with the seller before deciding.

Neighborhood ① Shopping Near the Station

Seiyu Kiyose Store
2 min walk from the station

A general merchandise store connected to the north exit of Kiyose Station by pedestrian deck (open until 23:00, 230 parking spaces).

Source

Neighborhood ② Dining Near the Station

Trattoria di Lusso
5 min walk from the station

About 111 m from the district centre. An Italian restaurant. Location confirmed on OpenStreetMap; distance measured straight-line from the district centroid.

Source
Higashi India Restaurant Mukti
3 min walk from the station

About 278 m from the district centre. An Indian restaurant. Location confirmed on OpenStreetMap; distance measured straight-line from the district centroid.

Source
Hikari Shokudo
8 min walk from the station

About 285 m from the district centre. A restaurant. Location confirmed on OpenStreetMap; distance measured straight-line from the district centroid.

Source

About This Property

A two-storey wooden apartment building in Matsuyama 2-chome, Kiyose City, a 9-minute walk from Kiyose Station on the Seibu Ikebukuro Line. A Seiyu store connected to the station's north exit by pedestrian deck stays open until 23:00, and Ikebukuro is about 25 minutes away without changing trains.

Built in January 2023, the property is still new. It has five family-sized units in total: one 3SLDK and four 2LDK. All units are currently occupied, with projected annual income of 5.052 million yen and a gross yield of 5.60%. The seller states that the exterior walls, roof and stairs were repainted in 2023 and that every tenant has renewed at least twice. The land is 356.03 sqm (registry) held in freehold, zoned Category I Mid/High-Rise Exclusive Residential with a 60% building coverage ratio and a 200% floor area ratio.

On the assessment side, the inheritance-tax roadside land value for Matsuyama 2-chome is 225,000 yen/sqm for 2026 (a conservative representative point), up 9.8% over three years. The land assesses at roughly 80.11 million yen and the three-year-old building at roughly 64.36 million yen (19 years of useful life remaining), for a total of about 144.47 million yen. Against the 90 million yen asking price the assessed ratio is 160.5%, with both land and building contributing.

One caveat: the listing leaves the road frontage and private-road burden fields blank, so the effective buildable land area needs to be confirmed against the cadastral map and on site. Please check the source listing for details.

Estimated Financing

Assessed value ¥144,471,150 → estimated loan ¥90,000,000 (100% of the asking price)

Actual loan availability, amounts and terms are subject to each bank's screening.

Suggested Lenders

関西みらい銀行
Regional bankAssessed-value focusedStrong with apartment buildings
土地から新築OK。 築古過ぎず、好立地で積算割合が高く、キャッシュフローが回る物件であれば、検討対象となる。 産休中はNG。 築古過ぎる場合は、信用金庫・信用組合のセゾンファンデックス保証付の不動産担保ローンが適す。
滋賀銀行
Regional bankAssessed-value focusedStrong with apartment buildings
土地から新築OK。 好立地で積算割合が高く、キャッシュフローが回る物件であれば、検討対象となる。 但し、産休中はNG。
スルガ銀行
Regional bankBorrower-profile focusedStrong with apartment buildings
富豪向け。 金融資産3000万円以上が検討対象。 行けるなら8割融資や9割融資が狙える。 金利は2%台、融資期間は35年。

General tendencies of lenders covering this area, for information only. This does not guarantee or suggest any specific financing outcome.

Ask About This PropertyWe offer purchase consultation, brokerage and consulting services.Found an error in this listing? Let us know here
[Assessed 144.3%] Apartment building in Toshima Ward, Tokyo — 15 min from Ikebukuro Sta.
Assessed 144.3%
Source: Kenbiya / Rakumachi
Apartment building
2 sites

[Assessed 144.3%] Apartment building in Toshima Ward, Tokyo — 15 min from Ikebukuro Sta.

Toshima Ward, TokyoJR Yamanote Line Ikebukuro Sta. 15 min walk
¥34.8MExpected Yield 9.1%
Sep 18, 2026
[Assessed 81.8%] Condominium building in Adachi Ward, Tokyo — 9 min from Nishiarai-daishi-nishi Sta.
Assessed 81.8%
Source: Rakumachi
Condominium building

[Assessed 81.8%] Condominium building in Adachi Ward, Tokyo — 9 min from Nishiarai-daishi-nishi Sta.

Adachi Ward, TokyoNippori-Toneri Liner Nishiarai-daishi-nishi Sta. 9 min walk
¥1.7500MExpected Yield 6.01%
Sep 18, 2026
[Assessed 94.7%] Land in Musashimurayama, Tokyo — 17 min from Sakura-Kaido Sta.
Assessed 94.7%
Source: athome
Land

[Assessed 94.7%] Land in Musashimurayama, Tokyo — 17 min from Sakura-Kaido Sta.

Musashimurayama, TokyoTama Monorail Sakura-Kaido Sta. 17 min walk
¥10.9M
Sep 18, 2026