積算100
[Assessed 87.2%] Detached house in Hachioji, Tokyo — 11 min from Kitano Sta.
Assessed 87.2%Detached houseHachioji, TokyoKitano Sta. 11 min walk

[Assessed 87.2%] Detached house in Hachioji, Tokyo — 11 min from Kitano Sta.

Published: Aug 23, 2026Updated: Aug 23, 2026

Property Overview

LocationHachioji, Tokyo
Nearest StationKeio Line Kitano Sta.
Walk11 min walk
Assessed Ratio87.2%Assessed 87.2%
Price¥42,000,000
TypeDetached house
Expected Yield7.14%
StructureWooden
BuiltBuilt Mar 1995 (31 years old)
Land Area197.87㎡
Building Area30.63㎡

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¥42,000,000View listing

Assessed Value Breakdown

Land assessed value¥36,605,950
Building assessed value¥0
Total assessed value¥36,605,950
Asking price¥42,000,000
Assessed ratio87.2%

Calculation basis

  • Land = road price ¥185,000/m² × land area 197.87m²
  • Building = replacement cost ¥220,000/m² × floor area 30.63m² × remaining life 0y ÷ statutory life 22y
  • Built Mar 1995 (31 years old)

Official Road Price Trend (last 3 years)

Cumulative change 2024 → 2026: +15.6%
YearRoad price (JPY/m²)YoY
2024160,000
2025170,000+6.3%
2026185,000+8.8%

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

How We Checked This Property

Two tenanted houses sold together. The road in front straddles a boundary between two road-price map sheets, so we matched the sheets against each other to identify the route.

Locating the road price

The property sits at the eastern edge of map sheet 55075, while the road price for the street in front is printed at the western edge of sheet 55076. We aligned the two sheets using landmarks with known coordinates — a park, a temple, a rail crossing — and identified the front route at 185,000 yen. At any value in the surrounding band the assessed ratio exceeds 80 percent.

View source
Building valuation assumptions

Two houses sold together. House A is wooden, built in March 1995; House B is steel-framed, built in 1979. Both are past their statutory service lives, so we valued the buildings at zero and assessed on the land alone. The registered building area of 30.63 sqm appears to cover House A only.

On-site check from photos

We checked both houses' exteriors in the two listing photographs. Each sits level with the road in front, and the carport is at road level too. We found no retaining walls or stepped access. House A has a garage-style ground floor, so the garage space may be excluded from the recorded floor area.

Rights and restrictions

Both houses are tenanted in an owner-change sale: monthly rents are 110,000 yen for House A and 140,000 yen for House B, with projected annual income of 3 million yen. The freehold plot fronts an 8-metre public road on the east. Quasi-industrial zoning allows a wide range of uses.

What We Could Not Confirm

  • The registered building area appears to cover House A only, and House B's registration status is not stated. If unregistered, it can affect financing and resale, so confirmation is needed.
  • The details of the tenancy agreements — deposits, terms, renewal dates — are not stated. As an owner-change purchase, the contracts to be inherited need confirming.
  • Both buildings are aged. House B is a 47-year-old steel-framed house, so repair costs at vacancy and eventual rebuilding timing should be budgeted for.

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
9 min walk from the station

About 207 m from the property. A convenience store. Location verified on OpenStreetMap. OpenStreetMap has no branch name registered, so only the chain name is given.

Source
Lawson
6 min walk from the station

About 613 m from the property. A convenience store. Location verified on OpenStreetMap. OpenStreetMap has no branch name registered, so only the chain name is given.

Source

Neighborhood ② Dining Near the Station

Ajirin Ramen
7 min walk from the station

About 318 m from the property. A ramen restaurant. Location verified on OpenStreetMap.

Source
Yoshinoya
7 min walk from the station

About 328 m from the property. A beef-bowl restaurant. Location verified on OpenStreetMap. OpenStreetMap has no branch name registered, so only the chain name is given.

Source
Suitoha
6 min walk from the station

About 397 m from the property. A Chinese restaurant. Location verified on OpenStreetMap.

Source

About This Property

Two tenanted detached houses in Kitano-machi, Hachioji City, Tokyo, an 11-minute walk from Kitano Station on the Keio Line. Keio-hachioji Station is also 15 minutes on foot. A convenience store sits about 207 metres from the property and a ramen restaurant about 318 metres.

The two houses are sold together, both tenanted, as an owner-change deal. House A is a wooden 3LDK built in March 1995 renting at 110,000 yen a month; House B is steel-framed, built in 1979, renting at 140,000 yen a month. Combined projected annual income is 3 million yen, a 7.14 percent gross yield. The 197.87 sqm plot (registered) is freehold and fronts an 8-metre-wide public road on the east side. Zoning is quasi-industrial with a 60 percent building coverage ratio and a 200 percent floor area ratio.

Applying the fiscal 2026 inheritance-tax road price of 185,000 yen per sqm to the 197.87 sqm gives an assessed land value of 36.61 million yen. Both buildings are past their statutory service lives and are valued at zero. Against the 42 million yen asking price the assessed ratio is 87.2 percent. The road price has risen 15.6 percent over three years, from 160,000 to 185,000 yen.

The registered building area of 30.63 sqm appears to cover House A only; the photographs show a garage-style ground floor, so the garage space may be excluded from the recorded floor area. The photographs show both houses level with the road in front, with no retaining walls or steps visible.

Estimated Financing

Assessed value ¥36,605,950 → estimated loan ¥36,600,000 (87% 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.
[Assessed 90.8%] Detached house in Kodaira, Tokyo — 9 min from Hitotsubashi-gakuen Sta.
Assessed 90.8%
Source: SUUMO
Detached house

[Assessed 90.8%] Detached house in Kodaira, Tokyo — 9 min from Hitotsubashi-gakuen Sta.

Kodaira, TokyoSeibu Tamako Line Hitotsubashi-gakuen Sta. 9 min walk
¥15.8M
Aug 23, 2026
東京都世田谷区中町5丁目の売地(掲載に写真が無いため生成した代替画像)
Assessed 125.1%
Source: athome
Land

[Assessed 125.1%] Land in Setagaya, Tokyo — 19 min from Yoga Sta.

Setagaya, TokyoTokyu Den-en-toshi Line Yoga Sta. 19 min walk
¥29.8M
Aug 22, 2026
[Assessed 104%] Apartment building in Nakano, Tokyo — 7 min from Nogata Sta.
Assessed 104%
Source: athome
Apartment building

[Assessed 104%] Apartment building in Nakano, Tokyo — 7 min from Nogata Sta.

Nakano, TokyoSeibu Shinjuku Line Nogata Sta. 7 min walk
¥84MExpected Yield 5.82%
Aug 22, 2026