積算100
[Assessed 104%] Apartment building in Tsurugashima, Saitama — 13 min from Tsurugashima Sta.
Assessed 104%Apartment buildingTsurugashima, SaitamaTsurugashima Sta. 13 min walk

[Assessed 104%] Apartment building in Tsurugashima, Saitama — 13 min from Tsurugashima Sta.

Published: Sep 6, 2026Updated: Sep 19, 2026

Property Overview

LocationTsurugashima, Saitama
Nearest StationTobu Tojo Line Tsurugashima Sta.
Walk13 min walk
Assessed Ratio104%Assessed 104%
Price¥16,800,000
TypeApartment building
Expected Yield12.92%
StructureWooden
BuiltBuilt Dec 1970 (55 years old)
Land Area174.74㎡
Building Area192.24㎡

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¥16,800,000View listing

Assessed Value Breakdown

Land assessed value¥17,474,000
Building assessed value¥0
Total assessed value¥17,474,000
Asking price¥16,800,000
Assessed ratio104%

Calculation basis

  • Land = road price ¥100,000/m² × land area 174.74m²
  • Building = replacement cost ¥220,000/m² × floor area 192.24m² × remaining life 0y ÷ statutory life 22y
  • Built Dec 1970 (55 years old)

Official Road Price Trend (last 3 years)

Cumulative change 2024 → 2026: ±0.0%
YearRoad price (JPY/m²)YoY
2024100,000
2025100,000±0.0%
2026100,000±0.0%

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 reproducing the listing as given, we checked the figures against the lot-number annotations on the 2026 roadside land value map (sheet 26021), an exterior photograph found in another listing of the same property, and elevation data from the Geospatial Information Authority of Japan.

Locating the road price

The listing gives the address only down to Oaza Tsurugaoka, so we identified the lot number 107-5 and then enlarged the 2026 roadside land value map (sheet 26021), reading ten lot-number annotations on the map itself to pin down the block. The only road in that block carrying a roadside value is the Tsurugashima Station street to the north-west, at 100 thousand yen per sqm. Nearby local streets range from 91 to 115 thousand, while the 130 to 185 thousand along the station street frontage belongs to the arterial side and was not used. At 91 thousand, or even at the lowest band in the neighbourhood, the assessment still exceeds the price.

View source
Effective land area

This listing site states land area net of private roads, and here the 174.74 sqm of land and 71 sqm of private-road burden are given separately. As the private road is a separate parcel we made no deduction and assessed the full 174.74 sqm. Nothing is noted about sloped ground or a flagpole access strip, and the plot shape shown on the roadside value map is regular.

On-site check from photos

The listing we worked from carried only a floor plan, so we looked for another listing of the same property on the same site and examined the exterior photograph there. It is taken from the private road in front: the road surface and the site are at essentially the same level, and the threshold of the entrance door sits at much the same height as the lane. No steps, stairs or embankment appear. A low block wall stands at the left edge, but the ground does not change height across it, so it is not retaining soil.

Effective land area

Using the Geospatial Information Authority of Japan's 5-metre laser survey data, we measured nine points within a 50-metre radius of the site and found elevations of 34.6 to 35.2 metres, a maximum difference of 0.6 metres. The terrain data matches the flat impression given by the photograph.

Building valuation assumptions

The building is of wooden construction, built in December 1970, making it 55 years old as of September 2026. That is well past the 22-year statutory service life for wooden construction, so we carry the building at zero in the assessment. The assessment for this property consists of the land alone.

Rights and restrictions

The front road is a 2.50-metre-wide private road on the north-east side, along which the site runs for 17.50 metres. Because it is narrower than four metres, whether it qualifies as a road under Article 42(2) of the Building Standards Act, and how much setback a rebuild would need, cannot be determined from the listing. The listing carries no mention of being unrebuildable, of a proviso road, or of the cliff ordinance.

What We Could Not Confirm

  • The front road is a 2.50-metre private road, and neither its classification under the Building Standards Act nor the setback a rebuild would require can be confirmed from the listing. Anyone planning to rebuild would need to check with the municipality and the agent.
  • Nothing is stated about what share of the 71 sqm private-road burden comes with the property, or whether consent for passage and excavation has been obtained.
  • The only site photograph is the single north-east frontage shot found in another listing of the same property; the south-west and rear boundaries remain unchecked.
  • Occupancy is described inconsistently across listings — "fully occupied" in one, "tenanted" in the other. We have taken the more conservative reading of "tenanted".
  • Nothing in the listing shows the repair history or the condition of the interiors of the 55-year-old building, and the rents for the three units are not disclosed.

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

Yaoko Tsurugashima
6 min walk from the station

A supermarket about 475 m from the property in a straight line, covering everyday groceries.

Source
Big-A Tsurugashima
6 min walk from the station

A discount supermarket about 408 m from the property in a straight line, a format that trades late into the evening.

Source
FamilyMart Tsurugashima Ekimae
4 min walk from the station

A convenience store about 261 m from the property in a straight line, on the way between the station and the site.

Source

Neighborhood ② Dining Near the Station

Teuchi Soba Yabuizu
1 min walk from the station

A soba restaurant about 65 m from the property in a straight line — a one-minute walk.

Source
Gatten Sushi Tsurugashima
3 min walk from the station

A sushi restaurant about 164 m from the property in a straight line, on the station street.

Source

About This Property

An apartment block in Oaza Tsurugaoka, Tsurugashima City, Saitama, a 13-minute walk from Tsurugashima Station on the Tobu Tojo Line. The building is named Corpo Mimine. Ikebukuro is around 50 minutes away by express, and the shops along the street in front of the station — a supermarket, a drugstore and a row of restaurants — cover everyday needs within walking distance.

It is a two-storey wooden block of three units (two 2DK and one 4K) on 174.74 sqm of land with 192.24 sqm of floor area, built in December 1970 and therefore 55 years old. The asking price is 16,800,000 yen and the units are currently tenanted. The listing gives annual income at full occupancy as 2,172,000 yen and a gross yield at full occupancy of 12.92 percent. The land is held in freehold, and the zoning is Neighbourhood Commercial with a building coverage ratio of 80 percent and a floor area ratio of 200 percent.

Multiplying the 2026 inheritance-tax roadside land value of 100,000 yen per sqm by the 174.74 sqm of land gives a land assessment of 17,474,000 yen, or 104.0 percent of the 16,800,000 yen price. The building is 55 years old, well past the 22-year statutory service life for wooden construction, so it is carried at zero in the assessment — the figure consists of the land alone. The roadside land value was flat at 100,000 yen per sqm across 2024, 2025 and 2026.

Three points deserve checking. The first is the road frontage. The front road is a 2.50-metre-wide private road on the north-east side, along which the site runs for 17.50 metres. Because it is narrower than four metres, whether it qualifies as a road under Article 42(2) of the Building Standards Act, and how much setback a rebuild would require, cannot be read from the listing. The listing carries no mention of being unrebuildable, of a proviso road, or of the cliff ordinance, but we have not been able to confirm the road classification itself.

The second is how the land area is stated. This listing site states land area net of private roads, and here 174.74 sqm and a separate 71 sqm of private-road burden are given as two figures. We treated the private road as a separate parcel and assessed the full 174.74 sqm. What share of the private road comes with the property, and whether consent for passage and excavation has been obtained, are not stated. The third is the building: three wooden units, 55 years old. The occupancy is described inconsistently across listings — "fully occupied" in one and "tenanted" in the other — and we have taken the more conservative reading. Neither the repair history nor the condition of the interiors is given.

With no remaining value in the building, the land alone assesses above the asking price. Confirming the classification and share of the private road, and the current occupancy, would make the decision considerably clearer.

Estimated Financing

Assessed value ¥17,474,000 → estimated loan ¥16,800,000 (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 136.4%] Detached house in Tokorozawa, Saitama — 7 min from Sayamagaoka Sta.
Assessed 136.4%
Source: Rakumachi
Detached house

[Assessed 136.4%] Detached house in Tokorozawa, Saitama — 7 min from Sayamagaoka Sta.

Tokorozawa, SaitamaSeibu Ikebukuro/Toshima Line Sayamagaoka Sta. 7 min walk
¥4.3M
Sep 18, 2026
[Assessed 109.4%] Detached house in Tokorozawa, Saitama — 12 min from Sayamagaoka Sta.
Assessed 109.4%
Source: Rakumachi
Detached house

[Assessed 109.4%] Detached house in Tokorozawa, Saitama — 12 min from Sayamagaoka Sta.

Tokorozawa, SaitamaSeibu Ikebukuro/Toshima Line Sayamagaoka Sta. 12 min walk
¥6.7MExpected Yield 12%
Sep 18, 2026
[Assessed 122.6%] Land in Tokorozawa, Saitama — 6 min from Sayamagaoka Sta.
Assessed 122.6%
Source: athome
Land

[Assessed 122.6%] Land in Tokorozawa, Saitama — 6 min from Sayamagaoka Sta.

Tokorozawa, SaitamaSeibu Ikebukuro Line Sayamagaoka Sta. 6 min walk
¥3.8M
Sep 18, 2026