
[Assessed 133.6%] Apartment building in Hino, Tokyo — 12 min from Naganuma Sta.
Property Overview
| Location | Hino, Tokyo |
| Nearest Station | Keio Line Naganuma Sta. |
| Walk | 12 min walk |
| Assessed Ratio | 133.6%Assessed 133.6% |
| Price | ¥193,000,000 |
| Type | Condominium building |
| Expected Yield | 8.16% |
| Structure | Reinforced concrete (RC) |
| Built | Built Apr 1990 (36 years old) |
| Land Area | 1,622.48㎡ |
| Building Area | 711.78㎡ |
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 | ¥193,000,000View listing |
Assessed Value Breakdown
| Land assessed value | ¥202,810,000 |
| Building assessed value | ¥54,973,647 |
| Total assessed value | ¥257,783,647 |
| Asking price | ¥193,000,000 |
| Assessed ratio | 133.6% |
Calculation basis
- Land = road price ¥125,000/m² × land area 1,622.48m²
- Building = replacement cost ¥330,000/m² × floor area 711.78m² × remaining life 11y ÷ statutory life 47y
- Built Apr 1990 (36 years old)
Official Road Price Trend (last 3 years)
Cumulative change 2024 → 2026: +8.7%| Year | Road price (JPY/m²) | YoY |
|---|---|---|
| 2024 | 115,000 | — |
| 2025 | 115,000 | ±0.0% |
| 2026 | 125,000 | +8.7% |
※ Based on inheritance-tax road prices published each July — a reference for the trend in land collateral value.
How We Checked This Property
This listing had no photographs, a blank road-frontage field, and an address given only to the town without a chome. We record how we checked the suspicion that it might be a multiplier area with no roadside price, and how we handled the individual-assessment zone on the roadside price map.
What We Could Not Confirm
- With no photographs at all, the presence of a retaining wall, a step down from the frontage road, stepped access and party-wall construction are all undetermined. The elevation data shows a flat river terrace, but steps created by grading and block work along a boundary do not appear in elevation data. On-site confirmation is needed.
- The road-frontage field is entirely blank, so the width, orientation, setback requirement and private road burden of the frontage road are wholly unknown. For a 37-unit apartment building, the frontage conditions and the width of the internal access path matter especially for any rebuild. This needs checking with the local authority or the agent.
- The address is given only as "Nishi-hirayama", without a chome. **Most of Nishi-hirayama 1, 3 and 4 chome falls within a land readjustment project area (individual assessment) where no individual roadside price is published, so if the property sits inside that area the valuation will differ from ours.** The lot number needs confirming.
- This site does not apply the size-differential adjustment for large residential plots. This property, at 500 sqm or more in a major metropolitan area, would be subject to it; applying it brings the ratio down from 133.6% to 107.3%. Together with the land assessment alone exceeding the price, please read our figure as running high.
- The unit floor area is listed as "unknown". All 37 units are studios, but without a per-unit size the reasonableness of the rent level cannot be checked from the listing. The stated full-occupancy income of 15,750,900 yen divided across 37 units works out at about 35,000 yen per unit per month.
※ 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
Neighborhood ② Dining Near the Station
About This Property
This listing has no photographs at all, and the road-frontage field is entirely blank. Whether there is a retaining wall, a step down from the frontage road, stepped access or party-wall construction has not been judged, and the width, orientation, setback requirement and private road burden of the frontage road are all unknown. The address is also given only as "Nishi-hirayama", without a chome.
A 193,000,000 yen apartment building in Nishi-hirayama, Hino, a 12-minute walk from Naganuma Station on the Keio Line. Named "Naganuma Ittou Mansion", it is a three-storey reinforced concrete block of 37 units (all studios), built in April 1990 (36 years old). The land is 1,622.48 sqm (490.8 tsubo) and the building 711.78 sqm. It is currently tenanted, with a stated full-occupancy income of 15,750,900 yen a year (1,313,000 yen a month) and a full-occupancy yield of 8.16%.
The assessed ratio is 133.6%: 202.81 million yen for the land and 54.97 million yen for the building. The inheritance-tax roadside land price for 2026 is 125,000 yen/sqm (map sheet 61075). Against the 47-year statutory service life for reinforced concrete, 36 years of age leaves 11 years, giving 330,000 yen/sqm x 711.78 sqm x 11/47 = 54.97 million yen.
The land assessment alone, at 202.81 million yen, exceeds the asking price of 193 million yen. Two things could explain that. One is that the actual roadside price inside the individual-assessment area discussed below may be lower than the surrounding band. The other is that this site does not apply the size-differential adjustment for large residential plots. That adjustment applies to plots of 500 sqm or more in the three major metropolitan areas; applying it for reference gives a factor of 0.75, a land assessment of 152.075 million yen and a ratio of 107.3%. That still clears 80%, but our figure runs high because the adjustment is not applied.
A note on how the roadside price was measured. The first thing we checked was whether a roadside price is set here at all. The listing gives the zoning as "not designated" with 50% building coverage and 100% floor area ratio — the same values as an urbanisation control area in Tokyo, which is usually a multiplier area where no roadside price exists and our assessment formula cannot be used.
It is a roadside-price area. The National Tax Agency's index for Hino assigns roadside price map pages to all of Nishi-hirayama 1 through 5 chome, placing it outside the scope of the index note that "towns not listed here have no roadside price area; please refer to the valuation multiplier table". The "not designated" zoning is more likely a blank field than a real absence of designation, since the road-frontage, fire-prevention and land-use-law fields are equally blank.
Next, the choice of sheet. The roadside price maps for Nishi-hirayama span three sheets: 61067, 61075 and 61076. Most of Nishi-hirayama 1, 3 and 4 chome falls within the Nishi-hirayama Land Readjustment Project area (individual assessment), where no individual roadside price is published. Because the address is only given to "Nishi-hirayama" and the chome cannot be identified, we worked from the band in Nishi-hirayama 2-chome (sheet 61075), where roadside prices are published.
That band runs 125D to 135D for 2026. The modal value is 135D, but we adopted the lower end, 125D (the western edge near Kyohoku Park), as the conservative representative. Tracking the same road on the same sheet across three years gives 115,000 yen in 2024, 115,000 yen in 2025 and 125,000 yen in 2026.
We also checked the sensitivity. At the modal 135,000 yen/sqm the ratio is 141.97%; at the 2024/2025 lower bound of 115,000 yen/sqm it is 125.16%; and even on the extreme assumption of 68,000 yen/sqm — the lowest band across the Asa River in Hirayama 6-chome — it is 85.65%. The break-even for 80% is 61,281 yen/sqm, far below every band around Nishi-hirayama.
In place of photographs we examined the terrain. Using the Geospatial Information Authority's 1 m laser survey data, we measured 60 m squares at 15 m intervals from the centres of Nishi-hirayama 1 and 2 chome: 85.7-86.9 m in 1-chome (a relief of 1.2 m) and 87.8-89.1 m in 2-chome (1.3 m). Differences between adjacent 15 m cells are generally under 0.5 m — the flat river terrace along the Asa River. A retaining wall or access step of a metre or more is unlikely on that terrain. But with no lot number confirmed this is not a measurement of the property itself, and it is not a substitute for photographs.
A word on how the building uses the site. Against 1,622.48 sqm of land with 50% building coverage and 100% floor area ratio, the actual coverage is about 14.6% and floor area consumption about 43.9%. The building is small relative to the land, so the land carries most of the weight in the price.
The land is freehold. There was no mention of a no-rebuild restriction, leasehold, cliff ordinance or building conditions. The building name does not contain "Livli". The remarks field carries only the agent's own service promotions, with nothing specific to the property. The listing was published on 1 September 2026.
Estimated Financing
Suggested Lenders
※ General tendencies of lenders covering this area, for information only. This does not guarantee or suggest any specific financing outcome.
![[Assessed 144.3%] Apartment building in Toshima Ward, Tokyo — 15 min from Ikebukuro Sta.](https://www.kenbiya.com/upload/p4712/4712665/1778757757786-1.jpg)