積算100
[Assessed 84.3%] Condominium building in Setagaya Ward, Tokyo — 17 min from Kami-Kitazawa Sta.
Listing endedAssessed 84.3%Condominium buildingSetagaya Ward, TokyoKami-Kitazawa Sta. 17 min walk

[Assessed 84.3%] Condominium building in Setagaya Ward, Tokyo — 17 min from Kami-Kitazawa Sta.

Published: Aug 7, 2026Updated: Aug 27, 2026

Property Overview

LocationSetagaya Ward, Tokyo
Nearest StationKeio Line Kami-Kitazawa Sta.
Walk17 min walk
Assessed Ratio84.3%Assessed 84.3%
Price¥275,000,000
TypeCondominium building
Expected Yield4%
StructureReinforced concrete (RC)
BuiltBuilt Jan 1990 (36 years old)
Land Area457.94㎡
Building Area332.12㎡

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¥275,000,000View listing

Assessed Value Breakdown

Land assessed value¥206,073,000
Building assessed value¥25,650,970
Total assessed value¥231,723,970
Asking price¥275,000,000
Assessed ratio84.3%

Calculation basis

  • Land = road price ¥450,000/m² × land area 457.94m²
  • Building = replacement cost ¥330,000/m² × floor area 332.12m² × remaining life 11y ÷ statutory life 47y
  • Built Jan 1990 (36 years old)

Official Road Price Trend (last 3 years)

Cumulative change 2024 → 2026: +9.8%
YearRoad price (JPY/m²)YoY
2024410,000
2025430,000+4.9%
2026450,000+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 matched the listed coordinates against mapping to identify the block, and opened all ten listing photos to check the approach.

Locating the road price

Matching the listed coordinates against Geospatial Information Authority tiles places the property in the southeast of Kami-Kitazawa 1-chome, west of Kamakura-dori. The district band runs ¥430,000–510,000/m², and we conservatively used the ¥450,000/m² north–south block street along the eastern edge of the block, rather than the ¥470,000/m² to the north or the ¥520,000/m² on Kamakura-dori.

View source
On-site check from photos

We examined all ten photos. There is no retaining wall, step at the approach, stepped approach or slope, and the site including the front car park is flat. The building is an apartment block with an external common stair and single-loaded corridors rather than a row house, so despite exceeding 300 m² of floor area the passage requirement of Article 5 of the Tokyo Building Safety Ordinance does not apply.

Effective land area

No private-road burden is stated, so no deduction applies and the full 457.94 m² is used for the land valuation.

Listing check

The property appeared on two portals at the same ¥275M, with matching area, structure and build date. The nearest station differs between them — 17 minutes from Kami-Kitazawa versus 12 from Hachimanyama — so we used the longer Kami-Kitazawa figure.

What We Could Not Confirm

  • The listing does not fill in the frontage field. The photos establish only that the property fronts a flat road.
  • Occupancy is not stated beyond "currently leased", so it is unclear whether the building is fully let. The gross yield is the figure shown in the listing summary.

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

Summit Store Kami-Kitazawa
1 min walk from the station

A grocery supermarket about 74 m from Kami-Kitazawa Station. Its position by the station makes it convenient for everyday shopping.

Source
My Basket Kami-Kitazawa 4-chome Store
2 min walk from the station

A small supermarket about 165 m from Kami-Kitazawa Station.

Source

Neighborhood ② Dining Near the Station

Chuka Soba Hanada
3 min walk from the station

A popular ramen shop in Kami-Kitazawa, an independent place loved locally.

Source
Hakkenden Kami-Kitazawa Store
2 min walk from the station

A yakitori restaurant near Kami-Kitazawa Station.

Source

About This Property

A condominium building in Kami-Kitazawa 1-chome, Setagaya Ward, a 17-minute walk from Kami-Kitazawa Station on the Keio Line (the Kenbiya listing gives it as 12 minutes from Hachimanyama Station). There is a Summit Store in front of the station, and Shinjuku is about 20 minutes away on the Keio Line. It sits in a quiet residential area zoned Category I Low-Rise Exclusive Residential.

The building is reinforced concrete, two storeys, with eight 1LDK units of 41.52 sqm each and 332.12 sqm of total floor area, built in January 1990. The land is 457.94 sqm (about 138 tsubo) held in freehold. Roof waterproofing and other works were completed in May 2024, and the property is currently tenanted. It has parking and bicycle parking, and photograph checks confirm a flat site with no retaining wall or stepped access.

The inheritance-tax roadside land value for the frontage is 450,000 yen/sqm. The land assesses at roughly 206.06 million yen; adding the building assessment of roughly 25.65 million yen (reinforced concrete with 11 years of useful life remaining) gives a total of about 231.72 million yen, or 84.3% of the 275 million yen asking price. The roadside value has risen three years running (up 9.8% in total).

A whole residential building where the 457 sqm of land at a Setagaya address is the centre of the valuation. The gross yield is 4.0% as listed. Please check the listing page for details.

Estimated Financing

Assessed value ¥231,723,970 → estimated loan ¥231,720,000 (84% 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 condominium 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 condominium 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 condominium 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.

Listing endedThe listing for this property has ended. The information reflects the time of listing and the property is no longer available.
[Assessed 110.7%] Land in Tachikawa, Tokyo — 9 min from Seibu-Tachikawa Sta.
Assessed 110.7%
Source: athome
Land

[Assessed 110.7%] Land in Tachikawa, Tokyo — 9 min from Seibu-Tachikawa Sta.

Tachikawa, TokyoSeibu Haijima Line Seibu-Tachikawa Sta. 9 min walk
¥11.8M
Sep 19, 2026
[Assessed 95%] Land in Fussa, Tokyo — 12 min from Fussa Sta.
Assessed 95%
Source: SUUMO
Land

[Assessed 95%] Land in Fussa, Tokyo — 12 min from Fussa Sta.

Fussa, TokyoJR Ome Line Fussa Sta. 12 min walk
¥22.8M
Sep 19, 2026
東京都武蔵村山市大南3丁目の売地(イメージ)
Assessed 98.4%
Source: athome
Land

[Assessed 98.4%] Land in Musashimurayama, Tokyo — 19 min from Musashi-Sunagawa Sta.

Musashimurayama, TokyoSeibu Haijima Line Musashi-Sunagawa Sta. 19 min walk
¥10.5M
Sep 19, 2026