積算100
横浜市南区中里3丁目の一棟アパートの外観イメージ
Assessed 99.9%Apartment buildingMinami Ward, Yokohama, KanagawaGumyoji Sta. 10 min walk

[Assessed 99.9%] Apartment building in Minami Ward, Yokohama, Kanagawa — 10 min from Gumyoji Sta.

Published: Sep 4, 2026Updated: Sep 4, 2026

Property Overview

LocationMinami Ward, Yokohama, Kanagawa
Nearest StationKeikyu Main Line Gumyoji Sta.
Walk10 min walk
Assessed Ratio99.9%Assessed 99.9%
Price¥80,000,000
TypeApartment building
Expected Yield10.6%
StructureLight steel frame
BuiltBuilt Nov 1974 (51 years old)
Land Area469.98㎡
Building Area174.96㎡

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¥80,000,000View listing

Assessed Value Breakdown

Land assessed value¥79,896,600
Building assessed value¥0
Total assessed value¥79,896,600
Asking price¥80,000,000
Assessed ratio99.9%

Calculation basis

  • Land = road price ¥170,000/m² × land area 469.98m²
  • Building = replacement cost ¥220,000/m² × floor area 174.96m² × remaining life 0y ÷ statutory life 22y
  • Built Nov 1974 (51 years old)

Official Road Price Trend (last 3 years)

Cumulative change 2024 → 2026: +9.7%
YearRoad price (JPY/m²)YoY
2024155,000
2025165,000+6.5%
2026170,000+3.0%

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

How We Checked This Property

With no site photographs in the listing, we could not carry out the photo checks. We worked from the 2026 road price map and elevation data, and have set down separately what we could and could not confirm.

On-site check from photos

The listing carries no site photographs at all. This is not a retrieval failure: we confirmed that the listing page has no photo section, even though the related-properties panel on the same page shows photo counts. Neither the bulk-building listings on another portal nor a web search turned up a second listing for the same property, so no photo-based assessment was possible.

Locating the road price

We traced the blocks of Nakazato 3-chome on the 2026 road price map (sheet 66034). Because the sheet is rotated about 10 degrees from north, we geocoded four block markers on the same sheet and rebuilt the transform before overlaying the property coordinates. The nearest street carries 170 thousand yen, one step more conservative than the district mode of 175 thousand. Even the lowest value in the district, 150 thousand yen, still gives 88.1 percent, so a mis-assigned street would not change the conclusion.

View source
Building valuation assumptions

The first building dates from November 1974, making it 51 years old, and the second from November 2001, making it 24. The listing does not say whether the steel frame is light or heavy gauge, but either statutory life is exceeded, and the wooden second building is past the 22-year mark as well. Both therefore count as zero, and the valuation rests on the land alone.

Neighborhood check

Sampling seven points across a 100-metre square around the property coordinates using elevation data from the Geospatial Information Authority returned 19.1 to 37.3 metres, an 18-metre difference. Nakazato 3-chome is sloping hillside ground. Because the listed address stops at the chome without a lot number, this figure is a block-level reference only.

Rights and restrictions

The second building is under a sublease that cannot be terminated, and units 101, 103, and 201 in the first building are occupied by the owner and an acquaintance of the owner. The 10.60 percent gross yield is a full-occupancy figure, and the actual handover terms have to be read against these entries in the listing.

Effective land area

The private-road burden field is blank with no area given, and there is no figure for sloped portions or setback, so the registered 469.98 square metres was used in full for the assessment. Note that this is the registered area rather than a surveyed one.

What We Could Not Confirm

  • With no site photographs, the presence of a retaining wall and any step down to the road are unverified. The surrounding ground slopes by 18 metres, so the very point we judge by retaining height is left unconfirmed.
  • Whether the plot is flag-shaped and whether the buildings share a wall with a neighbour are also undetermined for want of photographs.
  • The exterior condition and maintenance state of the two buildings, aged 51 and 24 years, are unverified. Whether repairs are needed calls for a site visit.
  • The fields for road frontage and private-road burden are blank, so the road width, frontage, and any private-road involvement cannot be read from the listing. Confirmation with the seller or agent is needed, including whether rebuilding is permitted.
  • The listing describes the first building only as steel frame, without saying whether it is light or heavy gauge. We treated it conservatively as light-gauge steel, though at 51 years either reading gives a building value of zero and leaves the assessed ratio unchanged.

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

Shokuhinkan Aoba Gumyoji
3 min walk from the station

A grocery supermarket three minutes' walk from Gumyoji Station, about 440 metres in a straight line from the centre of the district.

Source
Welcia Yokohama Gumyoji
3 min walk from the station

A drugstore near the station, about 490 metres in a straight line from the centre of the district.

Source
Ito-Yokado Yokohama Bessho
16 min walk from the station

A general merchandise store to the south, about 670 metres in a straight line from the centre of the district.

Source

Neighborhood ② Dining Near the Station

Saint Marc Cafe Gumyoji
1 min walk from the station

A cafe in front of Gumyoji Station, about 420 metres in a straight line from the centre of the district.

Source
Tonkatsu Kitahachi
2 min walk from the station

A pork cutlet restaurant on the Gumyoji shopping street, about 450 metres in a straight line from the centre of the district.

Source
Hagiwaraya
2 min walk from the station

A ramen shop near the station, about 440 metres in a straight line from the centre of the district.

Source

About This Property

A caution first. This listing carries no site photographs at all. The listing page has no photo section, and neither the bulk-building listings on another portal nor a web search turned up a second listing for the same property. As a result the photo checks we normally carry out, whether there is a retaining wall, whether there is a step down to the road, whether the approach is by stairs, whether the plot is flag-shaped, and the condition of the building exteriors, are all unverified. On top of that, elevation data from the Geospatial Information Authority shows Nakazato 3-chome to be sloping ground with an 18-metre difference across a 100-metre square. Please read this on the premise of a site visit or of obtaining photographs.

The location offers two lines: a 10-minute walk from Gumyoji Station on the Keikyu Main Line and a 15-minute walk from Gumyoji Station on the Yokohama Municipal Subway Blue Line. Yokohama Station is just under 10 minutes away, and Shinagawa is roughly 35 minutes with one transfer. A shopping street sits in front of the station, with grocery supermarkets and a drugstore within a few minutes' walk.

The property is sold as two buildings together. The first, built in November 1974, is a two-storey steel-frame structure with 174.96 square metres of floor area; the second, built in November 2001, is a two-storey wooden structure with 158.98 square metres, for a combined 333.94 square metres. The layout is six 2K units, with projected annual income at full occupancy of 8.48 million yen and a gross yield of 10.60 percent. The land is 469.98 square metres by the register, in a Category 1 exclusively low-rise residential zone with a 50 percent building coverage ratio and a 100 percent floor area ratio.

The handover terms carry constraints. The second building is under a sublease that cannot be terminated, and units 101, 103, and 201 in the first building are occupied by the owner and an acquaintance of the owner. Whether a move to self-management or vacant possession is feasible needs to be confirmed with the seller.

The 2026 inheritance-tax road price is 170,000 yen per square metre, putting the land value at about 79.9 million yen. Both buildings are past their statutory lives, the first at 51 years for steel frame and the second at 24 years against 22 for wood, so both count as zero. Land alone at 79.9 million yen gives 99.9 percent of the 80 million yen asking price, meaning the income comes from the buildings while the valuation is explained by the land. The road price needed to reach 80 percent is 136,176 yen per square metre, leaving a margin of 24.8 percent against the figure used. Even the lowest band in the district, 150 thousand yen, still gives 88.1 percent, so a mis-assigned street would not drop it below 80 percent.

One more point: the listing has no field for road frontage or for private-road burden. The width of the road in front, the frontage, and whether a private road is involved are all unconfirmed, so confirmation with the seller or agent is needed, including whether rebuilding is permitted. The land area is from the register rather than a survey.

Estimated Financing

Assessed value ¥79,896,600 → estimated loan ¥79,890,000 (100% 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
[Assessed 100.9%] Detached house in Midori Ward, Sagamihara, Kanagawa — 19 min from Aihara Sta.
Assessed 100.9%
Source: Kenbiya
Detached house

[Assessed 100.9%] Detached house in Midori Ward, Sagamihara, Kanagawa — 19 min from Aihara Sta.

Midori Ward, Sagamihara, KanagawaJR Yokohama Line Aihara Sta. 19 min walk
¥39M
Sep 18, 2026
[Assessed 90.9%] Detached house in Midori Ward, Sagamihara, Kanagawa — 19 min from Aihara Sta.
Assessed 90.9%
Source: Kenbiya
Detached house

[Assessed 90.9%] Detached house in Midori Ward, Sagamihara, Kanagawa — 19 min from Aihara Sta.

Midori Ward, Sagamihara, KanagawaJR Yokohama Line Aihara Sta. 19 min walk
¥43M
Sep 18, 2026
[Assessed 93.9%] Detached house in Atsugi, Kanagawa — 12 min from Aiko-Ishida Sta.
Assessed 93.9%
Source: SUUMO
Detached house

[Assessed 93.9%] Detached house in Atsugi, Kanagawa — 12 min from Aiko-Ishida Sta.

Atsugi, KanagawaOdakyu Odawara Line Aiko-Ishida Sta. 12 min walk
¥33.8M
Sep 18, 2026