積算100
[Assessed 136.4%] Detached house in Tokorozawa, Saitama — 7 min from Sayamagaoka Sta.
Assessed 136.4%Detached houseTokorozawa, SaitamaSayamagaoka Sta. 7 min walk

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

Published: Sep 18, 2026Updated: Sep 18, 2026

Property Overview

LocationTokorozawa, Saitama
Nearest StationSeibu Ikebukuro/Toshima Line Sayamagaoka Sta.
Walk7 min walk
Assessed Ratio136.4%Assessed 136.4%
Price¥4,300,000
TypeDetached house
StructureWooden
BuiltBuilt Aug 1968 (58 years old)
Land Area51㎡
Building Area41.19㎡

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¥4,300,000View listing

Assessed Value Breakdown

Land assessed value¥5,865,000
Building assessed value¥0
Total assessed value¥5,865,000
Asking price¥4,300,000
Assessed ratio136.4%

Calculation basis

  • Land = road price ¥115,000/m² × land area 51m²
  • Building = replacement cost ¥220,000/m² × floor area 41.19m² × remaining life 0y ÷ statutory life 22y
  • Built Aug 1968 (58 years old)

Official Road Price Trend (last 3 years)

Cumulative change 2024 → 2026: +4.5%
YearRoad price (JPY/m²)YoY
2024110,000
2025115,000+4.5%
2026115,000±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

We checked the FY2026 road price map, the listing photos and GSI elevation data to confirm the basis of the figures and the caveats for this house, which fronts only a private road and can be rebuilt only under conditions.

Locating the road price

We counted the local streets of Sayamagaoka 2-chome on the FY2026 road price map (sheet 34018). They range from ¥110,000 to ¥120,000/m², and we took the most common value, ¥115,000/m² (leasehold ratio D). Sections at ¥110,000 are almost as many; at ¥110,000 the ratio would be 130.5%, at ¥120,000 142.3%. The private road the lot faces has no road price.

View source
Rights and restrictions

The listing notes state that the designated private road on the northwest side must be restored on rebuilding, that the floor-area ratio is exceeded, and that there is an unregistered extension of about 13.94 m². The lot fronts only a private road on the southeast side (1/17 share, designated width 4 m, actual width under 4 m), and the land is registered as forest. The area of the road portion to be restored is not listed, so no deduction was made; if it lies within the 51.00 m² lot, the usable land shrinks accordingly.

Building valuation assumptions

We used the registered floor area of 41.19 m² and left out the unregistered extension of about 13.94 m². Built in August 1968, the wooden house is past its 22-year statutory life, so the building counts for nothing and the ratio comes from the land alone.

On-site check from photos

Of the 10 listing photos, one shows the exterior from the private road on the southeast side; the rest are 8 interior shots and a floor plan. The road and lot are at about the same level, the roadside block wall is about 0.4–0.6 m, and there is one step to the entrance. GSI 1 m elevation data also shows less than 1 m of height difference within 15–25 m. There are gaps to the houses on both sides, so it is not a row house.

What We Could Not Confirm

  • The listing gives neither the location and area of the designated road to be restored on the northwest side nor whether it lies within the 51.00 m² lot; the rebuilding conditions need to be confirmed with the agent and Tokorozawa City.
  • How far the floor-area ratio is exceeded and how the unregistered extension of about 13.94 m² will be handled (registration or correction) cannot be told from the listing. The same applies to the land still being registered as forest.
  • The private road in front is only described as "under 4 m" in actual width; no measured width or consent for passage and excavation is stated.
  • The northwest (rear) and far side boundaries do not appear in the photos, so height differences or retaining walls on that side are unconfirmed.
  • The house is vacant, and no expected rent or yield is listed.

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

Big-A (Sayamagaoka 1-chome)
2 min walk from the station

About 330 m in a straight line from the point returned by the address search for lot 28 (not from the house itself). Discount grocery store.

Source
Ecos (Wagahara 1-chome)
8 min walk from the station

About 420 m in a straight line from the point returned by the address search for lot 28 (not from the house itself). Supermarket.

Source
Mammy Mart (Sayamagaoka 1-chome)
4 min walk from the station

About 430 m in a straight line from the point returned by the address search for lot 28 (not from the house itself). Supermarket.

Source

Neighborhood ② Dining Near the Station

Saizeriya (near Sayamagaoka Sta.)
3 min walk from the station

About 510 m in a straight line from the point returned by the address search for lot 28 (not from the house itself). Family restaurant.

Source
Hotto Motto (Higashi-Sayamagaoka 1-chome)
4 min walk from the station

About 590 m in a straight line from the point returned by the address search for lot 28 (not from the house itself). Take-out bento shop.

Source
Soba-dokoro Yoshinoya, Route 463 Bypass Wagahara
12 min walk from the station

About 640 m in a straight line from the point returned by the address search for lot 28 (not from the house itself). Beef bowls and soba.

Source

About This Property

⚠️ Rebuilding this house comes with conditions. The listing notes state that the designated private road on the northwest side must be restored when the house is rebuilt, that the building exceeds the permitted floor-area ratio, and that there is an unregistered extension of about 13.94 m² (per the tax certificate). The listing does not say the lot cannot be rebuilt on, but the current house cannot simply be replaced as it is. The lot fronts only a private road on the southeast side, with a designated width of 4 m but an actual width of less than 4 m, and comes with a 1/17 share of the 172 m² private road. The land is still registered as forest. The registered floor area of 41.19 m² plus the unregistered extension of about 13.94 m² comes to about 55 m², above the 51 m² allowed by the 51.00 m² lot at a 100% floor-area ratio. The listing gives no area for the road portion to be restored; if it lies within the 51.00 m² lot, the usable building land shrinks and the land valuation falls accordingly. The price of about ¥84,000 per m² of land appears to reflect these constraints.

This is a detached rental house in Sayamagaoka 2-chome, Tokorozawa, Saitama, a 7-minute walk from Sayamagaoka Station on the Seibu Ikebukuro Line and 16 minutes from Musashi-Fujisawa Station. It is in a Category 1 low-rise exclusively residential zone (60% building coverage, 100% floor-area ratio). Measured in a straight line from the point returned by the GSI address search for lot 28, a Big-A is about 330 m, a Mammy Mart about 430 m and a Saizeriya about 510 m away (store positions from OpenStreetMap; not distances from the house itself). The two-storey wooden house (2K) was built in August 1968 and has a registered floor area of 41.19 m². The land is 51.00 m² per the registry and freehold, with no parking. The price is ¥4.3 million. The house is currently vacant, and no expected rent or yield is listed.

We used the FY2026 road price of ¥115,000/m². Local streets in Sayamagaoka 2-chome range from ¥110,000 to ¥120,000/m², and this is the most common value. It moved from ¥110,000 in 2024 to ¥115,000 in 2025 and ¥115,000 in 2026. The private road the lot faces has no road price of its own, so the actual valuation could be lower (at ¥110,000 the assessed ratio would be 130.5%). At 58 years old the house is past the 22-year statutory life for wooden buildings, so the building counts for nothing and the ratio comes from the land alone. The unregistered extension is not included in the floor area. Even if the road portion to be restored lies within the lot, the ratio falls below 100% only if the usable land drops below about 37.4 m².

Only one listing photo shows the exterior, taken from the private road on the southeast side. The road and the lot are at about the same level, with a block wall of roughly 0.4–0.6 m and a planting strip along the road, and a single step up to the entrance. The neighbouring houses on both sides sit at the same ground level with gaps in between, so this is a stand-alone house. The northwest (rear) and far side boundaries do not appear in the photos. The low price is the flip side of the conditions above: road restoration on rebuilding, the excess floor-area ratio, the unregistered extension and frontage only on a private road. Anyone considering it should confirm the rebuilding conditions and the private-road rights with the agent and Tokorozawa City beforehand.

Estimated Financing

Assessed value ¥5,865,000 → estimated loan ¥4,300,000 (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 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
[Assessed 90.8%] Detached house in Ageo, Saitama — 13 min from Kita-Ageo Sta.
Assessed 90.8%
Source: SUUMO / Kenbiya
Detached house
2 sites

[Assessed 90.8%] Detached house in Ageo, Saitama — 13 min from Kita-Ageo Sta.

Ageo, SaitamaJR Takasaki Line Kita-Ageo Sta. 13 min walk
¥39M
Sep 17, 2026