積算100
[Assessed 120.4%] Apartment building in Kawaguchi, Saitama — 14 min from Nishi-Kawaguchi Sta.
Assessed 120.4%Apartment buildingKawaguchi, SaitamaNishi-Kawaguchi Sta. 14 min walk

[Assessed 120.4%] Apartment building in Kawaguchi, Saitama — 14 min from Nishi-Kawaguchi Sta.

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

Property Overview

LocationKawaguchi, Saitama
Nearest StationJR Keihin-Tohoku Line Nishi-Kawaguchi Sta.
Walk14 min walk
Assessed Ratio120.4%Assessed 120.4%
Price¥127,000,000
TypeApartment building
Expected Yield6.5%
StructureWooden
BuiltBuilt Mar 2019 (7 years old)
Land Area362.99㎡
Building Area196.8㎡

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¥127,000,000View listing

Assessed Value Breakdown

Land assessed value¥123,416,600
Building assessed value¥29,520,000
Total assessed value¥152,936,600
Asking price¥127,000,000
Assessed ratio120.4%

Calculation basis

  • Land = road price ¥340,000/m² × land area 362.99m²
  • Building = replacement cost ¥220,000/m² × floor area 196.8m² × remaining life 15y ÷ statutory life 22y
  • Built Mar 2019 (7 years old)

Official Road Price Trend (last 3 years)

Cumulative change 2024 → 2026: +9.7%
YearRoad price (JPY/m²)YoY
2024310,000
2025330,000+6.5%
2026340,000+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

Rather than reprinting the listing, we checked the figures against the fiscal 2026 roadside land price map, the two photographs in the listing, the Geospatial Information Authority's 1-metre lidar data and the coordinates of the surrounding blocks.

Locating the road price

We traced the residential streets of Namiki-motocho on the fiscal 2026 roadside land price map (sheet 28153). Namiki-motocho sits where four map sheets meet and the bands range from 320,000 to 510,000 yen per square metre across them, so we fixed the property's position first. We adopted the lowest of the residential streets, 340,000 yen per square metre, and did not use the arterial figures.

View source
Rights and restrictions

To place the property we geocoded blocks 4, 5 and 3 of Namiki-motocho through the Geospatial Information Authority's address service and matched them against the block numbers printed on the map. The 76-metre real distance between blocks 4 and 5 spans 355 pixels on the sheet, giving a scale of 0.217 metres per pixel; blocks 3 and 4 gave the same scale independently, so we consider the position confirmed.

On-site check from photos

The listing carries only two images, a floor plan and one exterior shot. That single exterior view shows the site boundary: along the front and the left side a mesh fence is fixed straight into the ground with the site level with the ground outside, and only the right side has a concrete block rise of about two courses. No step, staircase or slope face appears. The street in front, however, is outside the frame.

Effective land area

The private-road burden field reads as none, and neither the exterior photograph nor the floor plan shows an access strip of the kind found on flag-shaped lots. No sloped portion is recorded either, so we used the registered land area of 362.99 square metres as it stands.

Building valuation assumptions

The two-storey wooden building was completed in March 2019 and is seven years old at the time of our calculation. With 15 of the 22-year statutory service life remaining, we assess the building at 29.52 million yen, which is 19.3 per cent of the 152.94 million yen total. The 196.80 square metres of floor area contains no garage; parking is an open gravel area on the site.

Listing check

The listing was published on 9 September 2026 with a next update scheduled for 23 September. The seller is represented by an agent and a brokerage fee of 3 per cent of the purchase price applies separately. The floor plan records an on-site passage width of 3.00 metres. We looked for the same property on the other three portals and on Kenbiya but found no second listing.

What We Could Not Confirm

  • The listing template has no road-frontage field, so the width, category and any private-road share of the street in front are all unknown. We could not verify them on another portal either, so rebuilding rights need to be confirmed with the municipal office and the listing agent.
  • There is only one exterior photograph and the street in front is outside its frame. No level difference at the boundary or stepped approach appears within the range the photograph does cover.
  • The seller is represented by an agent and a brokerage fee of 3 per cent of the purchase price applies separately. The assessed value ratio is calculated on the listed price and excludes that fee.
  • The building is ten one-room units of about 19.7 square metres each, so rent levels and tenant turnover depend heavily on local supply and demand. The quoted yield assumes full occupancy and is a gross figure.
  • The seller's statement that the asking price is below land value does not hold on the conservative 340,000 yen per square metre we adopted: the land alone comes to 123.42 million yen and the price exceeds that by 2.9 per cent.

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

Ario Kawaguchi
4 min walk from the station

A large shopping centre about 340 metres from the property in a straight line, anchored by an Ito-Yokado covering groceries through household goods.

Source
Seven-Eleven Kawaguchi Namiki 1-chome
3 min walk from the station

A convenience store about 280 metres from the property in a straight line; the listing quotes 295 metres by road.

Source
Drug Seims
6 min walk from the station

A drugstore about 450 metres from the property in a straight line, carrying medicines and daily goods.

Source

Neighborhood ② Dining Near the Station

Mos Burger
3 min walk from the station

A burger restaurant about 260 metres from the property in a straight line.

Source
Jolly Pasta
4 min walk from the station

A pasta restaurant about 290 metres from the property in a straight line.

Source

About This Property

The listing template used for this property has no road-frontage field at all, so neither the width of the street nor whether it is public or private can be determined. We searched the other three portals and Kenbiya for the same property and found no second listing, so we could not verify it elsewhere. We have published properties under this uncertainty before, and six of them later turned out not to be rebuildable. Anyone considering a purchase should confirm the road category and rebuilding rights with the municipal office and the listing agent.

The building stands in Namiki-motocho, Kawaguchi, a 14-minute walk from Nishi-Kawaguchi Station on the JR Keihin-Tohoku Line, with Kawaguchi Station 16 minutes away. Ario Kawaguchi is about 340 metres away in a straight line, and an Ito-Yokado and a Seven-Eleven are both within walking distance. Using the Geospatial Information Authority's 1-metre lidar data we measured a 40-metre square around the site and found elevations of 2.3 to 2.6 metres, a range of under 30 centimetres. The exterior photograph likewise shows the site level with its neighbours, with no retaining wall or stepped approach.

The building, completed in March 2019, is a two-storey wooden structure of 196.80 square metres divided into ten one-room units and named Pines Namiki-motocho. Each unit is about 19.7 square metres, with a 9.10-square-metre living room, a 4.62-square-metre kitchen and entrance, and a separate bathroom and changing area. The land is 362.99 square metres by the registry with no private-road burden, in a quasi-industrial zone with a 60 per cent building coverage ratio and a 200 per cent floor area ratio. The property is fully tenanted and sold with the leases in place; the listing quotes annual rental income of 8.256 million yen and a gross yield of 6.50 per cent.

Working from the fiscal 2026 roadside land price map (sheet 28153), we traced the residential streets of Namiki-motocho and adopted 340,000 yen per square metre. The land alone is assessed at 123.42 million yen and the seven-year-old building retains 29.52 million yen, giving a total of 152.94 million yen and an assessed value ratio of 120.4 per cent. The building accounts for 19.3 per cent of that total, so the ratio will fall as the structure ages. The seller states that the asking price is below land value; on the conservative 340,000 yen per square metre we adopted, the land alone comes to 123.42 million yen and the 127 million yen asking price exceeds it by 2.9 per cent. The seller's own figure, equivalent to about 380,000 yen per square metre, is what makes the claim hold.

The transaction is handled by an agent acting for the seller, and a brokerage fee of 3 per cent of the purchase price applies on top. The assessed value ratio is calculated on the listed price and does not include that fee.

Estimated Financing

Assessed value ¥152,936,600 → estimated loan ¥127,000,000 (100% 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 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。
滋賀銀行
Regional bankAssessed-value focusedStrong with apartment buildings
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。
スルガ銀行
Regional bankBorrower-profile focusedStrong with apartment buildings
富豪向け。 金融資産3000万円以上が検討対象。 行けるなら8割融資や9割融資が狙える。 金利は2%台、融資期間は35年。

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