積算100
[Assessed 90.1%] Apartment building in Setagaya, Tokyo — 8 min from Chitose-Funabashi Sta.
Assessed 90.1%Apartment buildingSetagaya, TokyoChitose-Funabashi Sta. 8 min walk

[Assessed 90.1%] Apartment building in Setagaya, Tokyo — 8 min from Chitose-Funabashi Sta.

Published: Aug 14, 2026Updated: Aug 14, 2026

Property Overview

LocationSetagaya, Tokyo
Nearest StationOdakyu Odawara Line Chitose-Funabashi Sta.
Walk8 min walk
Assessed Ratio90.1%Assessed 90.1%
Price¥129,800,000
TypeApartment building
Expected Yield5.08%
StructureLight steel frame
BuiltBuilt Sep 1991 (34 years old)
Land Area220.69㎡
Building Area179.58㎡

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.

Kenbiya¥129,800,000View listing
Kenbiya¥129,800,000View listing

Assessed Value Breakdown

Land assessed value¥116,965,700
Building assessed value¥0
Total assessed value¥116,965,700
Asking price¥129,800,000
Assessed ratio90.1%

Calculation basis

  • Land = road price ¥530,000/m² × land area 220.69m²
  • Building = replacement cost ¥220,000/m² × floor area 179.58m² × remaining life 0y ÷ statutory life 22y
  • Built Sep 1991 (34 years old)

Official Road Price Trend (last 3 years)

Cumulative change 2024 → 2026: +12.8%
YearRoad price (JPY/m²)YoY
2024470,000
2025500,000+6.4%
2026530,000+6.0%

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

About This Property

A whole-building apartment in Funabashi 3-chome, Setagaya-ku, Tokyo, an 8-minute walk from Chitose-Funabashi Station on the Odakyu Odawara Line. Chitose-Funabashi is a semi-express stop with a direct 22-minute run to Shinjuku. A Maruetsu supermarket, convenience stores and restaurants cluster by the station, and Funabashi elementary and Funabashi-Kibo junior high schools are within walking distance.

Built in September 1991, the light-gauge steel two-storey building has eight units — six 1K and two 1LDK. The land is 220.69 sqm and the total floor area is 179.58 sqm. The land is freehold, fronting a 4.0 m private road on the south side. Zoning is Category 1 low-rise exclusive residential with a 50% building coverage ratio and 100% floor area ratio. It is currently tenanted, with 6,600,000 yen of annual income at full occupancy and a gross yield of 5.08%.

Against the 129,800,000 yen asking price, the land assessed value at the inheritance-tax road price of 530,000 yen/sqm comes to 116.96 million yen — an assessed ratio of 90.1%. The building is 34 years old, beyond the 22-year statutory life for light-gauge steel, so its assessed value is zero. The road price has risen 12.8% over three years from 470,000 yen in 2024.

Exterior photographs show a flat frontage with no retaining wall or stepped access. Note, however, that the frontage road is a private road — please see the research notes.

Estimated Financing

Assessed value ¥116,965,700 → estimated loan ¥116,960,000 (90% 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.
[Assessed 83.6%] Detached house in Itabashi, Tokyo — 7 min from Itabashi-Kuyakushomae Sta.
Assessed 83.6%
Detached house

[Assessed 83.6%] Detached house in Itabashi, Tokyo — 7 min from Itabashi-Kuyakushomae Sta.

Itabashi, TokyoToei Mita Line Itabashi-Kuyakushomae Sta. 7 min walk
¥20M
Aug 14, 2026
[Assessed 91.6%] Detached house in Suginami, Tokyo — 18 min from Eifukucho Sta.
Assessed 91.6%
Detached house

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

Suginami, TokyoKeio Inokashira Line Eifukucho Sta. 18 min walk
¥28.5MExpected Yield 4.75%
Aug 13, 2026
[Assessed 88.3%] Detached house in Adachi, Tokyo — 18 min from Takenotsuka Sta.
Assessed 88.3%
Detached house

[Assessed 88.3%] Detached house in Adachi, Tokyo — 18 min from Takenotsuka Sta.

Adachi, TokyoTobu Skytree Line Takenotsuka Sta. 18 min walk
¥20MExpected Yield 5.4%
Aug 13, 2026