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: Updated:

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 (35 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

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 (35 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.

How We Checked This Property

Rather than reproducing the listing as-is, we reconciled two agents' listings item by item, and used one agent's photos where the other had none.

Listing check

The property is listed by two agents, disagreeing on unit count (8 vs 7) and structure (steel vs light-gauge steel). Following the take-the-worse rule we used light-gauge (22-year statutory life); even assuming heavy-gauge, at 34 years old the remaining life is zero and the building assesses at zero either way. A 0.94 m² private-road burden appears in only one listing and, being a separate parcel, is not double-deducted.

On-site check from photos

Our source listing carried zero photos, so we judged from the other agent's five. The front is a flat interlocking-paved forecourt with no step or stair against the road. The masonry-look wall at the rear northwest (about 1.2–1.5 m) shows the near-side ground at forecourt level with no sign of a height difference — a boundary wall.

Locating the road price

The 8-minute walk band from the station identifies the applicable zone, and we used the most common ¥530,000/m². Anywhere across Funabashi 3-chome's ¥520,000–610,000/m² band the ratio stays between 88.4% and 103.7%.

View source

What We Could Not Confirm

  • The frontage is a 4.0 m private road. Neither listing mentions excavation or passage consents — an open point for financing and rebuilding.
  • Neither listing states the units' floor areas.

※ 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

Maruetsu Chitose-Funabashi
1 min walk from the station

About 514 m from the district centre. A supermarket. Location confirmed on OpenStreetMap; distance measured straight-line from the district centroid.

Source
FamilyMart Chitose-Funabashi Station North
3 min walk from the station

About 407 m from the district centre. A convenience store. Location confirmed on OpenStreetMap; distance measured straight-line from the district centroid.

Source
F&F Chitose-Funabashi
1 min walk from the station

About 566 m from the district centre. A natural food store. Location confirmed on OpenStreetMap; distance measured straight-line from the district centroid.

Source

Neighborhood ② Dining Near the Station

Tenya Chitose-Funabashi
1 min walk from the station

About 527 m from the district centre. A tempura rice-bowl restaurant. Location confirmed on OpenStreetMap; distance measured straight-line from the district centroid.

Source
McDonald's Chitose-Funabashi Station
1 min walk from the station

About 574 m from the district centre. A burger restaurant. Location confirmed on OpenStreetMap; distance measured straight-line from the district centroid.

Source

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.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%