積算100
[Assessed 91.6%] Detached house in Suginami, Tokyo — 18 min from Eifukucho Sta.
Assessed 91.6%Detached houseSuginami, TokyoEifukucho Sta. 18 min walk

[Assessed 91.6%] Detached house in Suginami, Tokyo — 18 min from Eifukucho Sta.

Published: Updated:

Property Overview

LocationSuginami, Tokyo
Nearest StationKeio Inokashira Line Eifukucho Sta.
Walk18 min walk
Assessed Ratio91.6%Assessed 91.6%
Price¥28,500,000
TypeDetached house
Expected Yield4.75%
StructureWooden
BuiltBuilt Dec 1962 (63 years old)
Land Area56.74㎡
Building Area67.76㎡

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¥28,500,000View listing

Assessed Value Breakdown

Land assessed value¥26,100,400
Building assessed value¥0
Total assessed value¥26,100,400
Asking price¥28,500,000
Assessed ratio91.6%

Calculation basis

  • Land = road price ¥460,000/m² × land area 56.74m²
  • Building = replacement cost ¥220,000/m² × floor area 67.76m² × remaining life 0y ÷ statutory life 22y
  • Built Dec 1962 (63 years old)

Official Road Price Trend (last 3 years)

Cumulative change 2024 → 2026: +15.0%
YearRoad price (JPY/m²)YoY
2024400,000—
2025430,000+7.5%
2026460,000+7.0%

※ 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 overlaid map tiles on the road price sheet to fix the district boundary, and revisited our own earlier exclusion after the criteria changed.

Rights and restrictions

The existing building is legally non-conforming: 40% coverage and an 80% floor area ratio on 56.74 m² cap the floor area at 45.4 m², yet the building measures 67.76 m² — more than 22 m² over. A rebuild would be far smaller. No restriction on rebuilding is stated, so rebuilding itself is possible.

On-site check from photos

We enlarged the exterior sixfold. The frontage road is flat; the white block wall rests on a 10–15 cm edging above the road, and the approach inside the gate is at about road level. An earth retainer with the neighbouring ground slightly higher runs on the west-to-north side, measured at about 0.4–0.6 m by two references — the wall height and the pour joints. Retainers under 1 m do not meet this site's exclusion threshold.

Locating the road price

With no parcel identifiable, we overlaid national map tiles on the road price sheet at matching scale, matched the block numbers to fix the district boundary, and took a conservative ¥460,000/m² from the ¥450,000–500,000/m² block-street band. Even the lowest ¥450,000/m² gives 89.6%.

View source

What We Could Not Confirm

  • Both the frontage and private-road burden fields are blank, so the road's width and category cannot be read.
  • The listing has only four photos at up to 281×206 px — no finer resolution is obtainable. The house is tenanted on a fixed-term lease (4.75% gross yield).

※ 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

7-Eleven Suginami Matsunoki
22 min walk from the station

About 456 m from the district centre. A convenience store. Location confirmed on OpenStreetMap; distance measured straight-line from the district centroid.

Source
Mini Coop Naritahigashi
25 min walk from the station

About 714 m from the district centre. A supermarket. Location confirmed on OpenStreetMap; distance measured straight-line from the district centroid.

Source
FamilyMart Suginami Naritahigashi 3-chome
26 min walk from the station

About 794 m from the district centre. A convenience store. Location confirmed on OpenStreetMap; distance measured straight-line from the district centroid.

Source

Neighborhood ② Dining Near the Station

Origin Bento Suginami Naritahigashi
23 min walk from the station

About 686 m from the district centre. A bento shop. Location confirmed on OpenStreetMap; distance measured straight-line from the district centroid.

Source
Origin Bento Suginami Horinouchi
11 min walk from the station

About 692 m from the district centre. A bento shop. Location confirmed on OpenStreetMap; distance measured straight-line from the district centroid.

Source

About This Property

A detached house in Matsunoki 1-chome, Suginami-ku, Tokyo, an 18-minute walk from Eifukucho Station on the Keio Inokashira Line. Shin-Koenji Station on the Tokyo Metro Marunouchi Line is also 22 minutes on foot, and a 7-minute bus ride reaches Eifukucho. Matsunoki elementary and junior high schools are within the district, and Wadabori Park adjoins it to the south.

The land is 56.74 sqm by the register and the wood-frame two-storey 4K building has a floor area of 67.76 sqm, built in December 1962. The land is freehold, the land category is residential, and zoning is Category 1 low-rise exclusive residential with a 40% building coverage ratio and 80% floor area ratio. It is currently tenanted under a fixed-term lease as an owner-change property, with rent of 113,000 yen a month and 1,356,000 yen a year — a gross yield of 4.75%.

Against the 28,500,000 yen asking price, the land assessed value at the inheritance-tax road price of 460,000 yen/sqm comes to 26.10 million yen — an assessed ratio of 91.6%. The building is 63 years old, well beyond the 22-year statutory life for wood construction, so its assessed value is zero. The road price has risen 15.0% over three years from 400,000 yen in 2024, a steep climb even by Tokyo standards.

Note, however, that with a 40% building coverage ratio and 80% floor area ratio, a rebuild would be substantially smaller than the current house — please see the research notes.

Estimated Financing

Assessed value ¥26,100,400 → estimated loan ¥26,100,000 (92% 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 detached housesGood 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 detached housesGood 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 detached houses
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

Learn About Assessed Value and Financing

Our blog explains the basics you need to read the numbers on this page.

不動産担保ローンとは?手持ちの不動産で次の物件を買う方法
不動産担保ローン

不動産担保ローンとは?手持ちの不動産で次の物件を買う方法

不動産担保ローンは、持っている不動産を担保にお金を借りるローンです。仕組みや借りられる金額の目安、次の物件購入に使う方法、メリット・デメリットを解説します。

積算評価・担保評価とは?計算方法と調べ方をわかりやすく解説
不動産担保ローン

積算評価・担保評価とは?計算方法と調べ方をわかりやすく解説

積算評価(担保評価)とは、銀行が物件の担保価値を土地と建物から計算する方法です。計算式・再調達価格・法定耐用年数の目安、路線価を使った調べ方、融資が付きやすい物件の特徴を計算例つきで解説します。

More articles on the blog
[Assessed 152.6%] Detached house in Nerima Ward, Tokyo — 13 min from Chikatetsu-Narimasu Sta.
Assessed 152.6%
Source: Kenbiya
Detached house

[Assessed 152.6%] Detached house in Nerima Ward, Tokyo — 13 min from Chikatetsu-Narimasu Sta.

Nerima Ward, TokyoTokyo Metro Fukutoshin Line Chikatetsu-Narimasu Sta. 13 min walk
¥15MExpected Yield 8%
[Assessed 82.3%] Detached house in Kita Ward, Tokyo — 8 min from Nishi-Sugamo Sta.
Assessed 82.3%
Source: Kenbiya
Detached house

[Assessed 82.3%] Detached house in Kita Ward, Tokyo — 8 min from Nishi-Sugamo Sta.

Kita Ward, TokyoToei Mita Line Nishi-Sugamo Sta. 8 min walk
¥19.8MExpected Yield 5.7%
[Assessed 109.3%] Apartment building in Suginami Ward, Tokyo — 12 min from Kugayama Sta.
Assessed 109.3%
Source: Kenbiya
Apartment building

[Assessed 109.3%] Apartment building in Suginami Ward, Tokyo — 12 min from Kugayama Sta.

Suginami Ward, TokyoKeio Inokashira Line Kugayama Sta. 12 min walk
¥52MExpected Yield 6.85%