積算100
[Assessed 95.9%] Apartment building in Komae, Tokyo — 13 min from Komae Sta.
Assessed 95.9%Apartment buildingKomae, TokyoKomae Sta. 13 min walk

[Assessed 95.9%] Apartment building in Komae, Tokyo — 13 min from Komae Sta.

Published: Aug 7, 2026Updated: Sep 15, 2026

Property Overview

LocationKomae, Tokyo
Nearest StationOdakyu Odawara Line Komae Sta.
Walk13 min walk
Assessed Ratio95.9%Assessed 95.9%
Price¥198,000,000
TypeApartment building
Expected Yield7.08%
StructureWooden
BuiltBuilt Feb 1992 (34 years old)
Land Area678.02㎡
Building Area591.17㎡

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¥198,000,000View listing

Assessed Value Breakdown

Land assessed value¥189,845,600
Building assessed value¥0
Total assessed value¥189,845,600
Asking price¥198,000,000
Assessed ratio95.9%

Calculation basis

  • Land = road price ¥280,000/m² × land area 678.02m²
  • Building = replacement cost ¥220,000/m² × floor area 591.17m² × remaining life 0y ÷ statutory life 22y
  • Built Feb 1992 (34 years old)

Official Road Price Trend (last 3 years)

Cumulative change 2024 → 2026: +9.8%
YearRoad price (JPY/m²)YoY
2024255,000
2025265,000+3.9%
2026280,000+5.7%

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 used a more conservative road price than the seller advertises and opened all six listing photos to check the approach.

Locating the road price

The listing omits the chome, so we used the on-page coordinates — about 850 m in a straight line from Komae Station — to place it toward Nakaizumi 3–4-chome, and took the most common block-street value there, ¥280,000/m². The seller advertises ¥320,000/m² and a land-only ratio of about 109.6%; we used the conservative ¥280,000/m² instead. Even at the ¥260,000/m² floor the ratio is 89.0%.

View source
On-site check from photos

We examined all six photos. The site is essentially level with the frontage road, and the boundary block wall of two or three courses (about 0.4–0.6 m) with fencing is not a retaining wall. The steel staircase in the photos is the external stair serving the second-floor units, not a stepped approach from the road. No flagpole shape is apparent.

Effective land area

The private-road burden field is blank and neither the photos nor the listing show a flagpole section, so the full 678.02 m² is used for the land valuation.

Building valuation assumptions

Against the 22-year statutory life for wood-frame construction, the building dates from February 1992 and is 34 years old, so its assessed value is zero. The 95.9% ratio rests on land alone.

What We Could Not Confirm

  • The 591.17 m² of floor area exceeds the designated 80% floor area ratio (about 542 m² on 678.02 m²) by roughly 49 m², so the building is likely legally non-conforming. Combined with height limits, a rebuild could be substantially smaller.
  • Fifteen of the sixteen units are occupied, so the building is not fully let.

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

OK Komae Naka-Izumi Store
12 min walk from the station

A discount supermarket at 2-15-1 Naka-Izumi. Open 9:00 to 21:00, no parking.

Source
Shopping streets around Komae Station (Komae / Ecoluma area)
1 min walk from the station

The commercial complex and shopping street area in front of Komae Station, where everyday shopping can be completed.

Source

Neighborhood ② Dining Near the Station

Hoo
7 min walk from the station

About 167 m from the district centre. A Chinese restaurant. Location confirmed on OpenStreetMap; distance measured straight-line from the district centroid.

Source
Ajia Shokudo Saigon
7 min walk from the station

About 175 m from the district centre. A Vietnamese restaurant. Location confirmed on OpenStreetMap; distance measured straight-line from the district centroid.

Source
Roen Saikan
4 min walk from the station

About 230 m from the district centre. A Chinese restaurant. Location confirmed on OpenStreetMap; distance measured straight-line from the district centroid.

Source

About This Property

An apartment building in Naka-Izumi, Komae City, a 13-minute walk from Komae Station on the Odakyu Odawara Line. Shinjuku is about 25 minutes away without changing trains, shopping streets spread out around the station, and there is an OK Komae Naka-Izumi store in Naka-Izumi itself. It sits in a settled residential area zoned Category I Low-Rise Exclusive Residential.

The property is two wooden two-storey buildings sold together, with 16 units in total (all over 27 sqm) and 591.17 sqm of total floor area, built in February 1992. The land is 678.02 sqm (about 205 tsubo) held in freehold, fronting a 6.3 m public road to the north-east. Occupancy is high at 15 of the 16 units, with projected annual income of 14.016 million yen and a gross yield of 7.08%.

The inheritance-tax roadside land value for the frontage is 280,000 yen/sqm. The land assesses at roughly 189.85 million yen, or 95.9% of the 198 million yen asking price. The roadside value has risen three years running from 255,000 yen in 2024 (up 9.8% in total). At 34 years old the building has passed its statutory useful life, so land value is the centre of the assessment.

A single-building property on about 205 tsubo of land within Tokyo. Please check the listing page for details.

Estimated Financing

Assessed value ¥189,845,600 → estimated loan ¥189,840,000 (96% of the asking price)

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

Suggested Lenders

静岡銀行
Regional bankLand-value focusedStrong with apartment buildingsGood with older buildings
本業年収700万円以上が検討対象。 相続税路線価から算出した「土地の積算」が60%以上出ていれば、基本的にフルローンとなる。 修正後バランスシートも重視しており、属性枠だけで終了する訳ではない為、可能な限り「土地」が高積算の物件を買い進めていきたい。
L&Fアセットファイナンス
Non-bank lenderLand-value focusedStrong with apartment buildingsGood with older buildings
土地値が出る築古系が得意。 属性はほぼ問わない。 どんなに担保評価が付いたとしても8割融資が目安。 建物の価値に対してはほぼ担保評価を付けてくれない為、新築や築浅の物件は要注意。 但し、建売の売れ残りや変形地等の場合は、土地が広くて担保評価が伸びたり、賃料が高くて収益還元評価が伸びたりして、思わずハマるケースがある。 また、産休中でも行けた、貴重な存在の金融機関である。
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。

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 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