積算100
[Assessed 86.5%] Detached house in Adachi Ward, Tokyo — 12 min from Daishi-mae Sta.
Assessed 86.5%Detached houseAdachi Ward, TokyoDaishi-mae Sta. 12 min walk

[Assessed 86.5%] Detached house in Adachi Ward, Tokyo — 12 min from Daishi-mae Sta.

Published: Sep 10, 2026Updated: Sep 10, 2026

Property Overview

LocationAdachi Ward, Tokyo
Nearest StationTobu Isesaki Line Daishi-mae Sta.
Walk12 min walk
Assessed Ratio86.5%Assessed 86.5%
Price¥58,900,000
TypeDetached house
StructureWooden
BuiltBuilt Jun 2026 (0 years old)
Land Area96.09㎡
Building Area113.72㎡

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.

athome¥58,900,000View listing

Assessed Value Breakdown

Land assessed value¥25,944,300
Building assessed value¥25,018,400
Total assessed value¥50,962,700
Asking price¥58,900,000
Assessed ratio86.5%

Calculation basis

  • Land = road price ¥270,000/m² × land area 96.09m²
  • Building = replacement cost ¥220,000/m² × floor area 113.72m² × remaining life 22y ÷ statutory life 22y
  • Built Jun 2026 (0 years old)

Official Road Price Trend (last 3 years)

Cumulative change 2024 → 2026: +12.5%
YearRoad price (JPY/m²)YoY
2024240,000
2025255,000+6.3%
2026270,000+5.9%

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 reprinting the listing, we checked the figures against the 2026 road-price map, five listing photographs and national elevation data.

Locating the road price

We traced the residential streets in the south-west of Nishiarai 3-chome on the 2026 road-price map (sheet 51041). The east-west street north of blocks 3 and 6 and the north-south street west of block 4 are all priced at 270,000 yen per sqm, and we took that modal value. The 295,000 yen arterial along the district boundary has a different character and was not used.

View source
Locating the road price

With no street number and empty coordinates in the listing, we narrowed the location using the walking times to three stations and then fitted the block coordinates for blocks 1 to 25 obtained from the national address service. Blocks 4, 3, 5 and 6 fitted best. Taking the district low of 250,000 yen per sqm still gives 83.3 percent, so the estimate does not change the outcome.

Effective land area

There is no private-road burden and the site plan shows a regular plot fronting directly onto the road, with no flagpole strip or sloped portion, so the listed 96.09 sqm is used in full.

On-site check from photos

We examined two exterior shots, two photographs including the front road and one of the entrance porch. The step from the carport slab to the road is 5 to 10 cm, and the three steps up to the porch total about 45 cm. The two-course decorative block on the boundaries sits between ground levels that are essentially equal, so it is not acting as a retaining wall.

Building valuation assumptions

The 113.72 sqm floor area includes a built-in garage of 8.66 sqm. The building assessment uses the listed floor area as published, so the value per square metre of living space is on the generous side. Excluding the garage would put the assessed ratio at about 83.3 percent.

What We Could Not Confirm

  • The listing gives no street number, so identifying the street whose road price was applied involves estimation from walking times and block coordinates.
  • The front road is listed as a 6.0 m public road on the west, but the road classification and whether boundaries have been formally surveyed are not stated.
  • The building assessment uses the listed 113.72 sqm including the 8.66 sqm garage. How the garage is valued moves the assessed ratio by a few points.
  • Distances to nearby facilities are straight-line distances from the centroid of the district, because the street number is not published.

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 Nishiarai 3-chome
2 min walk from the station

About 130 m in a straight line from the centroid of the district. A 24-hour convenience store for daily essentials.

Source
Big-A Nishiarai
4 min walk from the station

About 300 m in a straight line from the centroid. A compact discount supermarket focused on fresh and frozen food.

Source
Maruetsu Nishiarai
5 min walk from the station

About 360 m in a straight line from the centroid. A full-line supermarket with fresh food and prepared meals.

Source

Neighborhood ② Dining Near the Station

Domino's Pizza Nishiarai
4 min walk from the station

About 320 m in a straight line from the centroid. Delivery and takeout pizza.

Source
McDonald's Nishiarai
6 min walk from the station

About 490 m in a straight line from the centroid. Fast food open from early morning.

Source

About This Property

A newly built detached house in Nishiarai 3-chome, Adachi Ward, Tokyo, a 12-minute walk from Daishi-mae Station on the Tobu Isesaki Line. Yazaike Station on the Nippori-Toneri Liner is 16 minutes on foot and Takenotsuka Station on the Tobu Isesaki Line is 21 minutes, giving access to three stations on two lines.

Completed in June 2026, the house is a two-storey wooden 3SLDK. The land is 96.09 sqm (registered) and the floor area is 113.72 sqm, which includes a built-in garage of 8.66 sqm. The site faces a 6.0 m public road on the west with a 5.8 m frontage, carries no private-road burden, and the land is held in freehold.

The 2026 inheritance-tax road price is 270,000 yen per sqm, giving a land value of 25,944,300 yen. As the building is brand new, its full assessed value of 25,018,400 yen remains, so against the asking price of 58.9 million yen the assessed ratio is 86.5 percent. The road price rose 12.5 percent over three years, from 240,000 yen in 2024 to 270,000 yen in 2026.

Five listing photographs show the site sitting level with the road, with no retaining wall, slope or stepped approach. Elevation data from the Geospatial Information Authority of Japan, sampled at 36 points across 150 m, shows only 0.6 m of relief, which matches the photographs.

The listing does not give a street number and no coordinates were available, so the choice of which road price to apply involves some estimation. Even applying the lowest band in the district, 250,000 yen per sqm, the assessed ratio would be 83.3 percent, so the conclusion does not change.

Estimated Financing

Assessed value ¥50,962,700 → estimated loan ¥50,960,000 (87% 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
[Assessed 144.3%] Apartment building in Toshima Ward, Tokyo — 15 min from Ikebukuro Sta.
Assessed 144.3%
Source: Kenbiya / Rakumachi
Apartment building
2 sites

[Assessed 144.3%] Apartment building in Toshima Ward, Tokyo — 15 min from Ikebukuro Sta.

Toshima Ward, TokyoJR Yamanote Line Ikebukuro Sta. 15 min walk
¥34.8MExpected Yield 9.1%
Sep 18, 2026
[Assessed 81.8%] Condominium building in Adachi Ward, Tokyo — 9 min from Nishiarai-daishi-nishi Sta.
Assessed 81.8%
Source: Rakumachi
Condominium building

[Assessed 81.8%] Condominium building in Adachi Ward, Tokyo — 9 min from Nishiarai-daishi-nishi Sta.

Adachi Ward, TokyoNippori-Toneri Liner Nishiarai-daishi-nishi Sta. 9 min walk
¥1.7500MExpected Yield 6.01%
Sep 18, 2026
[Assessed 94.7%] Land in Musashimurayama, Tokyo — 17 min from Sakura-Kaido Sta.
Assessed 94.7%
Source: athome
Land

[Assessed 94.7%] Land in Musashimurayama, Tokyo — 17 min from Sakura-Kaido Sta.

Musashimurayama, TokyoTama Monorail Sakura-Kaido Sta. 17 min walk
¥10.9M
Sep 18, 2026