積算100
[Assessed 85.7%] Rental House in Machida, Tokyo — 11 min from Kakio Sta.
Assessed 85.7%Detached houseMachida, TokyoKakio Sta. 11 min walk

[Assessed 85.7%] Rental House in Machida, Tokyo — 11 min from Kakio Sta.

Published: Updated:

Property Overview

LocationMachida, Tokyo
Nearest StationOdakyu Odawara Line Kakio Sta.
Walk11 min walk
Assessed Ratio85.7%Assessed 85.7%
Price¥44,500,000
TypeDetached house
Expected Yield6.2%
StructureWooden
BuiltBuilt Mar 2023 (3 years old)
Land Area137.93㎡
Building Area106.4㎡

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¥44,500,000View listing

Assessed Value Breakdown

Land assessed value¥17,930,900
Building assessed value¥20,216,000
Total assessed value¥38,146,900
Asking price¥44,500,000
Assessed ratio85.7%

Calculation basis

  • Land = road price ¥130,000/m² × land area 137.93m²
  • Building = replacement cost ¥220,000/m² × floor area 106.4m² × remaining life 19y ÷ statutory life 22y
  • Built Mar 2023 (3 years old)

Official Road Price Trend (last 3 years)

Cumulative change 2024 → 2026: +8.3%
YearRoad price (JPY/m²)YoY
2024120,000—
2025120,000±0.0%
2026130,000+8.3%

※ 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 exterior photograph to verify where we took the road price, how much the ground rises and falls, and the basis of the building's assessed value.

Building valuation assumptions

The building is timber, built in March 2023, three years old. Under our standard (replacement cost JPY 220,000 per sqm, 22-year life) nineteen years remain, so the building's assessed value is JPY 220,000 x 106.4 sqm x 19/22 = JPY 20.22 million. With the land at JPY 17.93 million the total is JPY 38.15 million. Since 53% of the assessed value sits in the building, expect the figure to decline with age.

Locating the road price

The address is published only to the chome, so we took a representative from the band of street values within Nogaya 3-chome. The chome spans two road price map sheets, but its streets run in a narrow band from 125D to 135D (only the arterial Machida-kaido carries 150D), and we used the middle of the band, JPY 130,000 per sqm, tracing the same street across three years (120D, 120D, 130D).

View source
Locating the road price

We confirmed that the positional uncertainty does not change the conclusion: the bottom of the band, 125D, gives 84.2% and the top, 135D, gives 87.3%. No street in the chome takes this below 80%.

On-site check from photos

The listing has a single site photograph. The road and the plot sit at the same level, with two or three steps (0.3-0.4 m) up the entrance approach. No retaining wall or earth-retaining structure appears, and the house next door on the left stands on the same ground level. With only one photograph, however, we could see just part of the north and east frontages and the left neighbour — the remaining boundaries are unverified.

Rights and restrictions

A level crossing on the Odakyu line appears at the right of the exterior photograph, so the tracks are very close. As the house is tenanted the interior cannot be inspected, and the listing gives no breakdown of the tenant's rent or contract terms. Whether the JPY 2.76 million full-occupancy income is the current rent or an estimate cannot be told from the listing.

What We Could Not Confirm

  • With the railway crossing close by, noise and vibration are best checked on site.
  • Whether the stated income is the current rent or an estimate cannot be told from the listing.
  • With a single photograph, boundaries other than parts of the north/east frontages and the left neighbour are unverified.
  • The address stops at the chome, so the road price is a representative value for the chome's streets.

※ 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

FamilyMart
15 min walk from the station

About 375 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
Maruetsu
19 min walk from the station

About 679 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

Ringer Hut
16 min walk from the station

About 465 m from our estimated location of the site. A champon noodle restaurant. Location confirmed on OpenStreetMap. OpenStreetMap has no branch name registered, so only the chain name is given.

Source

About This Property

A rental house in Nogaya 3-chome, Machida, Tokyo, an 11-minute walk from Kakio Station on the Odakyu Odawara Line. A convenience store is about 375 m from our estimated location of the site, a supermarket about 679 m and a champon noodle restaurant about 465 m.

Built in March 2023 — three years old — it is a two-storey timber 5LDK with 137.93 sqm of land (41.72 tsubo) and 106.4 sqm of floor space. It is sold with the tenancy in place: income at full occupancy is JPY 2.76 million a year, a gross yield of 6.2%. The land is held freehold, on a corner plot fronting roads of 4.8 m to the north and 4.0 m to the east, zoned Category 1 Low-Rise Exclusive Residential with a 40% building coverage ratio and an 80% floor area ratio.

In the exterior photograph the road and the plot sit at the same level, with only two or three steps up to the entrance. A level crossing on the Odakyu line appears at the right of the photograph — the tracks are quite close. How the noise and vibration feel varies by person, so a site visit is advisable.

The inheritance-tax road price is JPY 130,000 per sqm. Land assessed at JPY 17.93 million plus the three-year-old building at JPY 20.22 million (19 years remaining) gives JPY 38.15 million, or 85.7% of the JPY 44.5 million asking price — a nearly new house with just over half the assessed value in the building.

Estimated Financing

Assessed value ¥38,146,900 → estimated loan ¥38,140,000 (86% 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 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。
滋賀銀行
Regional bankAssessed-value focusedStrong with detached houses
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。
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融資
Shinkin bankAssessed-value focusedStrong with detached houses
築古でも可。 築年数は問わず、土地の積算さえ出ていれば、20年程度の期間で融資してくれるケースが多い。 但し、立地が良くないと、担保評価が付かず取扱不可となる。 新築や築浅に関しても、建物の価値を適切に判断してくれる為、やりやすい。

※ 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 106.6%] Land in Meguro Ward, Tokyo — 7 min from Fudomae Sta.
Assessed 106.6%
Source: athome
Land

[Assessed 106.6%] Land in Meguro Ward, Tokyo — 7 min from Fudomae Sta.

Meguro Ward, TokyoTokyu Meguro Line Fudomae Sta. 7 min walk
¥9.8M
[Assessed 81.2%] Apartment building in Ota Ward, Tokyo — 10 min from Otorii Sta.
Assessed 81.2%
Source: Rakumachi
Apartment building

[Assessed 81.2%] Apartment building in Ota Ward, Tokyo — 10 min from Otorii Sta.

Ota Ward, TokyoKeikyu Airport Line Otorii Sta. 10 min walk
¥38.8MExpected Yield 5.26%
[Assessed 106.1%] Detached house in Koto Ward, Tokyo — 8 min from Minami-Sunamachi Sta.
Assessed 106.1%
Source: athome
Detached house

[Assessed 106.1%] Detached house in Koto Ward, Tokyo — 8 min from Minami-Sunamachi Sta.

Koto Ward, TokyoTokyo Metro Tozai Line Minami-Sunamachi Sta. 8 min walk
¥29.5MExpected Yield 4.88%