積算100
[Assessed 89.7%] Apartment Building in Kodaira, Tokyo — 10 min from Hitotsubashi-Gakuen Sta.
Assessed 89.7%Apartment buildingKodaira, TokyoHitotsubashi-Gakuen Sta. 10 min walk

[Assessed 89.7%] Apartment Building in Kodaira, Tokyo — 10 min from Hitotsubashi-Gakuen Sta.

Published: Aug 19, 2026Updated: Aug 19, 2026

Property Overview

LocationKodaira, Tokyo
Nearest StationSeibu Tamako Line Hitotsubashi-Gakuen Sta.
Walk10 min walk
Assessed Ratio89.7%Assessed 89.7%
Price¥164,000,000
TypeApartment building
Expected Yield5%
StructureLight steel frame
BuiltBuilt May 2014 (12 years old)
Land Area495.12㎡
Building Area381.84㎡

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¥164,000,000View listing

Assessed Value Breakdown

Land assessed value¥108,926,400
Building assessed value¥38,184,000
Total assessed value¥147,110,400
Asking price¥164,000,000
Assessed ratio89.7%

Calculation basis

  • Land = road price ¥220,000/m² × land area 495.12m²
  • Building = replacement cost ¥220,000/m² × floor area 381.84m² × remaining life 10y ÷ statutory life 22y
  • Built May 2014 (12 years old)

Official Road Price Trend (last 3 years)

Cumulative change 2024 → 2026: +7.3%
YearRoad price (JPY/m²)YoY
2024205,000
2025210,000+2.4%
2026220,000+4.8%

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 repeating the listing, we checked the 2026 road price map and the site photographs to verify where we took the road price, how much the ground rises and falls, and the basis of the building's assessed value.

Locating the road price

Gakuen-Nishimachi 2-chome spans four road price map sheets, and the address is published only to the chome. We took the 220D street in the western part of the chome (sheet 62216), consistent with the stated 10-minute walk from Hitotsubashi-Gakuen Station, and traced the same street across three years (205D, 210D, 220D).

View source
Locating the road price

Street values within the chome run from 215D at the western edge to 250D nearer the station. Even the lowest, 215D, gives 88.2%, and the highest, 250D, gives 98.8% — no choice of street takes this below the 80% line, so the uncertainty in the position does not change the conclusion.

Building valuation assumptions

The building is light-gauge steel, built in May 2014, twelve years old. Under our standard (replacement cost JPY 220,000 per sqm, 22-year life) ten years remain, so the building's assessed value is JPY 220,000 x 381.84 sqm x 10/22 = JPY 38.18 million. With the land at JPY 108.93 million the total is JPY 147.11 million.

On-site check from photos

We examined two exterior shots and one entrance shot. The site and its parking area are flat and level with the road in front, with no retaining wall, earth-retaining structure, cut slope or stepped access — just a single 15-20 cm step up to the entrance porches. It is not a flag-shaped plot.

Rights and restrictions

The listing's frontage field is blank, so the road width, direction and rebuilding conditions cannot be confirmed. The ground-floor entrances sit in a row, so if the building counts as a terraced house, Tokyo's safety ordinance Article 5 (on-site passage) rules for buildings over 300 sqm could apply. In the photographs the entrances face the roadside parking directly and no obstruction is visible, but the building's legal form needs checking in the register or on site.

What We Could Not Confirm

  • The width and direction of the frontage road and the rebuilding conditions are not stated in the listing.
  • Whether the building is an apartment house or a terraced house cannot be settled from the listing; if the latter, the ordinance's on-site passage rules need checking.
  • The address stops at the chome, so the road price is a representative value for the area consistent with the 10-minute walk.
  • The property is tenanted, but the number of vacancies and the rent breakdown are not stated.

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
2 min walk from the station

About 397 m from our estimated location of the site. A convenience store. Location confirmed on OpenStreetMap. OpenStreetMap has no branch name registered, so only the chain name is given.

Source
Amaike
1 min walk from the station

About 437 m from our estimated location of the site. A grocery supermarket. Location confirmed on OpenStreetMap. OpenStreetMap has no branch name registered, so only the chain name is given.

Source

Neighborhood ② Dining Near the Station

Ramen Jiro
2 min walk from the station

About 365 m from our estimated location of the site. A ramen shop. Location confirmed on OpenStreetMap. OpenStreetMap has no branch name registered, so only the chain name is given.

Source

About This Property

An apartment building in Gakuen-Nishimachi 2-chome, Kodaira, Tokyo, a 10-minute walk from Hitotsubashi-Gakuen Station on the Seibu Tamako Line. A convenience store is about 397 m from our estimated location of the site, a supermarket about 437 m and a ramen shop about 365 m.

Built in May 2014, it is a two-storey light-gauge steel building with six 2LDK units. The building measures 381.84 sqm and the land 495.12 sqm (149.77 tsubo), held freehold. It is currently tenanted; annual income at full occupancy is JPY 8.21 million, a gross yield of 5.00%. Zoning is Category 1 Low-Rise Exclusive Residential with a 40% building coverage ratio and an 80% floor area ratio.

The listing's frontage field is blank. The photographs show a paved road roughly 5 m wide in front, with the site level with the road and the parking area opening straight onto it, but the road width and the rebuilding conditions cannot be confirmed from the listing. The ground-floor entrances sit in a row, so if the building counts as a terraced house (nagaya), Tokyo's building safety ordinance rules on on-site passages for buildings over 300 sqm could become an issue. In the photographs the entrances face the roadside parking area directly and no obstruction is visible.

The inheritance-tax road price on the frontage is JPY 220,000 per sqm. Land assessed at JPY 108.93 million plus the building at JPY 38.18 million (12 years old, 10 years remaining) gives JPY 147.11 million, or 89.7% of the JPY 164 million asking price.

Estimated Financing

Assessed value ¥147,110,400 → estimated loan ¥147,110,000 (90% 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 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。
滋賀銀行
Regional bankAssessed-value focusedStrong with apartment 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 apartment 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.

Ask About This PropertyWe offer purchase consultation, brokerage and consulting services.
[Assessed 90.3%] Land in Adachi, Tokyo — 9 min from Gotanno Sta.
Assessed 90.3%
Source: SUUMO
Land

[Assessed 90.3%] Land in Adachi, Tokyo — 9 min from Gotanno Sta.

Adachi, TokyoTobu Isesaki Line Gotanno Sta. 9 min walk
¥19.8M
Aug 18, 2026
[Assessed 93%] Detached house in Hachioji, Tokyo — 14 min from Komiya Sta.
Assessed 93%
Source: Kenbiya
Detached house

[Assessed 93%] Detached house in Hachioji, Tokyo — 14 min from Komiya Sta.

Hachioji, TokyoJR Hachiko Line Komiya Sta. 14 min walk
¥34.9M
Aug 17, 2026
[Assessed 116.6%] Detached house in Higashimurayama, Tokyo — 18 min from Higashimurayama Sta.
Assessed 116.6%
Source: Rakumachi / Kenbiya
Detached house
2 sites

[Assessed 116.6%] Detached house in Higashimurayama, Tokyo — 18 min from Higashimurayama Sta.

Higashimurayama, TokyoSeibu Shinjuku Line Higashimurayama Sta. 18 min walk
¥50M
Aug 16, 2026