積算100
[Assessed 165.2%] Detached house in Sayama, Saitama — 20 min from Iriso Sta.
Assessed 165.2%Detached houseSayama, SaitamaIriso Sta. 20 min walk

[Assessed 165.2%] Detached house in Sayama, Saitama — 20 min from Iriso Sta.

Published: Sep 13, 2026Updated: Sep 13, 2026

Property Overview

LocationSayama, Saitama
Nearest StationSeibu Shinjuku Line Iriso Sta.
Walk20 min walk
Assessed Ratio165.2%Assessed 165.2%
Price¥3,500,000
TypeDetached house
StructureWooden
BuiltBuilt Jan 1975 (51 years old)
Land Area74.69㎡
Building Area60.33㎡

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¥3,500,000View listing

Assessed Value Breakdown

Land assessed value¥5,783,200
Building assessed value¥0
Total assessed value¥5,783,200
Asking price¥3,500,000
Assessed ratio165.2%

Calculation basis

  • Land assessed value was entered manually by the operator.
  • Building = replacement cost ¥220,000/m² × floor area 60.33m² × remaining life 0y ÷ statutory life 22y
  • Built Jan 1975 (51 years old)

Official Road Price Trend (last 3 years)

Cumulative change 2024 → 2026: +1.3%
YearRoad price (JPY/m²)YoY
202479,000
202579,000±0.0%
202680,000+1.3%

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 copying the listing, we checked the 2026 road-price map and the listing photos, and then went through the listing's conditions one by one to see why the price is below the land value.

Rights and restrictions

The asking price of 3.5 million yen is below the land value from the road price (about 5.98 million yen). The reasons we could read from the listing and photos are the 3.2 m front road requiring a setback on rebuilding, a floor area of 60.33 sqm that is 80.8 percent of the 74.69 sqm lot and slightly over the 80 percent floor-area ratio (possibly existing non-conforming), and the 51-year-old building being a shop. There is no mention of non-rebuildable status or a proviso road, but rebuildability and the permissible size must be confirmed with the municipality and the agent.

Locating the road price

We checked the neighbourhood roads of Kita-Iriso on the 2026 road-price map (sheet 34376) and narrowed the location by matching the listing's coordinates against the lot numbers printed on the sheet. The surrounding bands are 80,000 and 81,000 yen, and we used 80,000 yen, the most frequent in the oaza. Even the lowest band in the oaza, 67,000 yen, gives over 138 percent. Three-year trend: 79,000 (2024), 79,000 (2025), 80,000 (2026). Leasehold ratio symbol D.

View source
Effective land area

Because the front road is 3.2 m wide, we deducted the setback to 2 m from the centre line (0.4 m x about 6 m of frontage, about 2.4 sqm) from the listed 74.69 sqm and assessed 72.29 sqm. Without the deduction the ratio is 170.7 percent. The setback area is not stated in the listing and is our estimate from the photos.

On-site check from photos

We checked the two exterior photos. The building is level with the road with no step to the entrance. A gap with a downpipe and an exhaust duct separates it from the neighbour on the east, so it is free-standing; a carport separates it from the neighbour on the west. There is no retaining wall, stair access, flag-shaped lot or shared wall. The frontage is narrow at about 6 m and the road is under 4 m.

Building valuation assumptions

A two-storey wooden building from January 1975, past the 22-year statutory life, so its assessed value is zero. It is laid out as a shop, with a kitchen and tatami room downstairs and a hall and karaoke room upstairs, so conversion work would be needed to use it as a house.

What We Could Not Confirm

  • Whether the 3.2 m front road is treated as a road under Article 42(2) of the Building Standards Act, and whether and how large a replacement can be built, cannot be confirmed from the listing; check with the municipality and the agent.
  • The floor area slightly exceeds the designated floor-area ratio, so the building may be existing non-conforming. The listing says nothing about unregistered extensions or encroachments.
  • The cost of demolishing the 51-year-old shop building or converting it to a house is not given and needs a separate estimate when judging the low price.
  • The listing does not explain the 'safety ordinance' it cites among applicable restrictions. The site is flat and there is no mention of a cliff ordinance.

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

7-Eleven (Kita-Iriso, Sayama)
5 min walk from the station

A convenience store roughly 400 m in a straight line from the property's coordinates. Location checked on OpenStreetMap.

Source
Lawson Sayama Kita-Iriso
6 min walk from the station

A convenience store roughly 470 m in a straight line from the property's coordinates. Location checked on OpenStreetMap.

Source
Yaoko (Kita-Iriso, Sayama)
7 min walk from the station

A supermarket roughly 560 m in a straight line from the property's coordinates. Location checked on OpenStreetMap.

Source

Neighborhood ② Dining Near the Station

Teuchi Soba Jinsaku
6 min walk from the station

A soba restaurant roughly 460 m in a straight line from the property's coordinates. Location checked on OpenStreetMap.

Source
Hidakaya Sayama Kita-Iriso
7 min walk from the station

A Chinese restaurant roughly 570 m in a straight line from the property's coordinates. Location checked on OpenStreetMap.

Source
Kura Sushi Sayamadai
9 min walk from the station

A conveyor-belt sushi restaurant roughly 680 m in a straight line from the property's coordinates. Location checked on OpenStreetMap.

Source

About This Property

Caution: the asking price of 3.5 million yen is below the land value derived from the road price (about 5.98 million yen), so this is more likely a case of constraints priced in than a bargain. The constraints we could read from the listing and photos are a 3.2 m front road that will require a setback on rebuilding, a floor area equal to 80.8 percent of the lot (slightly over the 80 percent floor-area ratio, so possibly existing non-conforming), and a 51-year-old building currently fitted out as a shop (a former sushi restaurant). Whether and how large a replacement can be built, and the cost of demolition or conversion, must be confirmed with the agent and the municipality.

The property is a two-storey wooden building in Oaza Kita-Iriso, Sayama, Saitama, 20 minutes on foot from Iriso Station on the Seibu Shinjuku Line, built January 1975, with 60.33 sqm of floor area on a 74.69 sqm registered lot. The ground floor has a counter kitchen and a tatami room, the first floor a large hall and a karaoke room; the listing says it can also be used as a house. It fronts a 3.2 m public road on the north, has no private-road burden, is freehold, in a category 1 low-rise residential zone (50 percent coverage, 80 percent floor-area ratio), and the listing cites the Landscape Act, the Civil Aeronautics Act and a safety ordinance as applicable restrictions. Vacant, handover by consultation.

The assessed ratio is 165.2 percent. The building is past the 22-year statutory life for wood and is assessed at zero, so the judgement rests on the land. We used 80,000 yen per sqm, the most frequent band among the neighbourhood roads of Kita-Iriso (2026 sheet 34376, leasehold symbol D), applied to 72.29 sqm after deducting about 2.4 sqm for the setback to 2 m from the centre line of the 3.2 m road (0.4 m x an estimated 6 m frontage), giving about 5.78 million yen. Without the deduction, 74.69 sqm gives about 5.98 million yen and 170.7 percent. Three-year trend: 79,000 (2024), 79,000 (2025), 80,000 (2026); even the lowest band in the oaza, 67,000 yen, gives over 138 percent.

We checked the two exterior photos. The building stands level with the road with no step to the shop entrance. There is a gap to the neighbour on the east with a downpipe and an exhaust duct visible, so it is free-standing, and the neighbour on the west is separated by a carport. There is no retaining wall, step, stair access, flag-shaped lot or shared wall, but the frontage is narrow at about 6 m and the road is under 4 m wide. The listing gives no nearby shops, so the places below are shown by their OpenStreetMap position and straight-line distance from the property's coordinates.

Estimated Financing

Assessed value ¥5,783,200 → estimated loan ¥3,500,000 (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 detached housesGood 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 detached housesGood 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 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。

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