積算100
[Assessed 109.4%] Detached house in Tokorozawa, Saitama — 12 min from Sayamagaoka Sta.
Assessed 109.4%Detached houseTokorozawa, SaitamaSayamagaoka Sta. 12 min walk

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

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

Property Overview

LocationTokorozawa, Saitama
Nearest StationSeibu Ikebukuro/Toshima Line Sayamagaoka Sta.
Walk12 min walk
Assessed Ratio109.4%Assessed 109.4%
Price¥6,700,000
TypeDetached house
Expected Yield12%
StructureWooden
BuiltBuilt Aug 1971 (55 years old)
Land Area67.71㎡
Building Area68.16㎡

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¥6,700,000View listing

Assessed Value Breakdown

Land assessed value¥7,330,400
Building assessed value¥0
Total assessed value¥7,330,400
Asking price¥6,700,000
Assessed ratio109.4%

Calculation basis

  • Land assessed value was entered manually by the operator.
  • Building = replacement cost ¥220,000/m² × floor area 68.16m² × remaining life 0y ÷ statutory life 22y
  • Built Aug 1971 (55 years old)

Official Road Price Trend (last 3 years)

Cumulative change 2024 → 2026: +4.8%
YearRoad price (JPY/m²)YoY
2024105,000
2025105,000±0.0%
2026110,000+4.8%

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 coordinates, and GSI elevation data to confirm the lot’s position on a main road and how to handle the conflicting land areas.

Locating the road price

We counted the local streets of Wagahara 1-chome on the FY2026 road price map (sheet 34031) and took the most common value, ¥110,000/m² (leasehold ratio D). The same street went from ¥105,000 in 2024 to ¥105,000 in 2025 and ¥110,000 in 2026. The bypass the lot faces is ¥125,000/m², and nearby streets to the southwest include sections at ¥84,000 and ¥91,000, giving ratios of 124.3%, 83.5% and 90.5% respectively.

View source
Listing check

The address is Wagahara 1-chome 3095. The coordinates in the listing reverse-geocode to Wagahara 1-chome via GSI, and aerial photos show a residential lot on the southwest side of the National Route 463 Tokorozawa-Iruma Bypass, consistent with the listed "public road, northeast, 20.00 m wide".

Effective land area

The land area field says 67.71 m² (registry) while the listing title says "about 20.16 tsubo" (about 66.64 m²), so we used the smaller 66.64 m². With 67.71 m² the ratio would be 111.2%. No private-road share is listed.

On-site check from photos

Of the four listing photos, three are exterior views from Google Street View (2023) and one is a map. On all three sides the road and lot are at about the same level, with a rise of only about 0.2–0.4 m on the lot side. GSI 1 m elevation data also shows less than 1 m of height difference around the lot. There are gaps to both neighbours; it is neither a row house nor a flag-shaped lot.

What We Could Not Confirm

  • The fields for building coverage, floor-area ratio, land category and city planning are blank, so planning restrictions other than the quasi-residential zoning cannot be told from the listing.
  • The land area is given two ways, 67.71 m² (registry) and about 20.16 tsubo (about 66.64 m²); which is correct needs to be checked against the land registry.
  • The exterior photos come from Street View (2023); no current exterior or interior photos and no floor plan are provided.
  • A transmission tower appears in the background of the photos, but whether power lines pass over the lot could not be confirmed from the photos or aerial imagery.
  • Apart from the rent (¥67,000 a month), the lease terms and the expenses behind the "net 12%" in the title could not be confirmed from the listing.

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

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

About 280 m in a straight line from the coordinates given in the listing (not a measured distance from the house). Supermarket.

Source
FamilyMart (Wagahara 2-chome)
13 min walk from the station

About 330 m in a straight line from the coordinates given in the listing (not a measured distance from the house). Convenience store.

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

About 640 m in a straight line from the coordinates given in the listing (not a measured distance from the house). Supermarket.

Source

Neighborhood ② Dining Near the Station

Nankintei Sayamagaoka
11 min walk from the station

About 150 m in a straight line from the coordinates given in the listing (not a measured distance from the house). Chinese restaurant, also shown on the listing map.

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

About 370 m in a straight line from the coordinates given in the listing (not a measured distance from the house). Beef bowls and soba.

Source
Saizeriya Sayamagaoka
3 min walk from the station

About 730 m in a straight line from the coordinates given in the listing (not a measured distance from the house). Family restaurant, also shown on the listing map.

Source

About This Property

This is a detached rental house in Wagahara 1-chome, Tokorozawa, Saitama, a 12-minute walk from Sayamagaoka Station on the Seibu Ikebukuro Line. It fronts a 20 m-wide public road on the northeast side, which from its location appears to be National Route 463 (the Tokorozawa-Iruma Bypass). Being on a main road, noise and traffic are worth bearing in mind. In a straight line from the coordinates given in the listing, Nankintei is about 150 m, an Ecos supermarket about 280 m and Soba-dokoro Yoshinoya about 370 m away (store positions from OpenStreetMap; not measured from the exact position of the house). The listing map also shows Saizeriya, Gyoza no Ohsho and others.

The price is ¥6.7 million. The two-storey wooden house was built in August 1971 and has 68.16 m² of floor area; no floor plan is given. It is currently let, with an expected annual income of ¥804,000 (¥67,000 a month) and a listed gross yield of 12.00%. The "net 12%" in the listing title is the same figure as the gross yield (expected income divided by price), and the listing does not say whether any expenses have been deducted. The land is 67.71 m² per the registry and freehold, but the "about 20.16 tsubo" (about 66.64 m²) in the listing title does not match. The lot is in a quasi-residential zone, and the fields for building coverage, floor-area ratio, land category and city planning are blank. The only listed caveats are that the sale is as-is and that the judicial scrivener is designated by the seller; the handover date is negotiable.

We used the FY2026 road price of ¥110,000/m², the most common value on the local streets of Wagahara 1-chome. It moved from ¥105,000 in 2024 to ¥105,000 in 2025 and ¥110,000 in 2026. The bypass the lot faces carries a road price of ¥125,000/m², but as a representative value for the area that errs on the high side, so we took the more conservative most common value instead (at ¥125,000 the assessed ratio would be 124.3%). Using the smaller land area of 66.64 m² the ratio is 109.4%; with the registered 67.71 m² it would be 111.2%. At 55 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.

There are four listing photos: three exterior views taken from Google Street View (2023) and one map. On every side the road and the lot are at about the same level, with no retaining wall, step at the frontage or stairs, and the house stands on its own with gaps to the neighbours on both sides. A transmission tower appears in the background, but whether power lines pass over the lot could not be confirmed. The lot fronts a 20 m public road directly and no private-road share is listed, while the exact land area and the blank planning restrictions need to be confirmed with the agent.

Estimated Financing

Assessed value ¥7,330,400 → estimated loan ¥6,700,000 (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 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
[Assessed 109.4%] Detached house in Tokorozawa, Saitama — 12 min from Sayamagaoka Sta.|積算100