積算100
[Assessed 88.9%] Detached house in Kawaguchi, Saitama — 20 min from Warabi Sta.
Assessed 88.9%Detached houseKawaguchi, SaitamaWarabi Sta. 20 min walk

[Assessed 88.9%] Detached house in Kawaguchi, Saitama — 20 min from Warabi Sta.

Published: Sep 19, 2026Updated: Sep 19, 2026

Property Overview

LocationKawaguchi, Saitama
Nearest StationJR Keihin-Tohoku Line Warabi Sta.
Walk20 min walk
Assessed Ratio88.9%Assessed 88.9%
Price¥9,990,000
TypeDetached house
Expected Yield8.33%
StructureWooden
BuiltBuilt Feb 1987 (39 years old)
Land Area41.32㎡
Building Area39.74㎡

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.

Kenbiya¥9,990,000View listing

Assessed Value Breakdown

Land assessed value¥8,883,800
Building assessed value¥0
Total assessed value¥8,883,800
Asking price¥9,990,000
Assessed ratio88.9%

Calculation basis

  • Land = road price ¥215,000/m² × land area 41.32m²
  • Building = replacement cost ¥220,000/m² × floor area 39.74m² × remaining life 0y ÷ statutory life 22y
  • Built Feb 1987 (39 years old)

Official Road Price Trend (last 3 years)

Cumulative change 2024 → 2026: +10.3%
YearRoad price (JPY/m²)YoY
2024195,000
2025205,000+5.1%
2026215,000+4.9%

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 repeating the listing, we checked the FY2026 road price maps and the photos and residential map in this listing and a separate listing of the same property, to establish how to price a lot facing a private road and the basis of each figure.

Locating the road price

We counted the local roads of Shibafuji 1-chome on the FY2026 road price maps (sheets 28094 and 28095) and took the most common value, ¥215,000/㎡ (leasehold ratio D), as representative. The private road in front has no road price, and the local road it connects to is ¥190,000/㎡. At that value the assessed ratio would be 78.6%, and 80.7% at ¥195,000/㎡.

View source
Listing check

Kenbiya carries a separate listing of the same property (No. 4667821); we took the road access, private-road share and rebuild-permitted details and the residential map from it. From the mark on the residential map, we place the property around block 16 of Shibafuji 1-chome.

Effective land area

The land area of 41.32㎡ excludes the private road, and the 6.68㎡ private-road share is separate, so we did not deduct it. The 0.35㎡ setback is not stated to be included in the land area, so we did not deduct it either; with the deduction the assessed ratio would be 88.2%.

Building valuation assumptions

The building is wooden. The build date is August 1987 in this listing and February 1987 in the other, so we used the older one. Either way it is past the 22-year statutory useful life, and the building is valued at zero.

On-site check from photos

We reviewed the exterior photo and floor plan in this listing and two exterior photos and the residential map in the other. The front is a gravel private road; the road, the lot and both neighbors sit at about the same level, with one step at the entrance. There is no retaining wall or stair access, and it is not a flag-shaped lot. It is separated from the neighbor by a downpipe and a gap, so we judge it is not attached.

What We Could Not Confirm

  • The front road is a private road about 3.8m wide (a designated road, unpaved). The other listing states that rebuilding is permitted, but whether consent for passage and excavation on the private road is in place, and how the 0.35㎡ setback is handled, are not stated.
  • The private road in front has no road price. Valued at ¥190,000/㎡, the price of the local road it connects to, the assessed ratio would be 78.6%, and a specific road price set for the private road could be lower still.
  • The number of floors is three on the floor plan but two in the other listing's floor field; the registered number of floors has not been confirmed.
  • Boundaries will not be marked out under the sale terms. The boundaries at the back and sides of the building do not appear in the photos and have not been confirmed.
  • The listing names no nearby facilities, so the distances shown are straight-line distances measured on OpenStreetMap from a reference point in Shibafuji 1-chome block 16.

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

Mammy Mart (Shibazonocho, Kawaguchi)

About 590m in a straight line from the reference point of Shibafuji 1-chome block 16. Supermarket, located in Shibazonocho, Kawaguchi.

Source
Maruetsu (Shibatsukahara 2-chome, Kawaguchi)

About 620m in a straight line from the reference point of Shibafuji 1-chome block 16. Supermarket, located in Shibatsukahara 2-chome, Kawaguchi.

Source
Big-A Kawaguchi Shiba

About 810m in a straight line from the reference point of Shibafuji 1-chome block 16. Discount grocery store, located in Oaza Shiba, Kawaguchi.

Source

Neighborhood ② Dining Near the Station

Banh Mi Ngon Ngon Warabi

About 980m in a straight line from the reference point of Shibafuji 1-chome block 16. Vietnamese banh mi shop; despite the "Warabi" in its name, it is located in Shibahinotsume 1-chome, Kawaguchi.

Source
Kaisen Shokudo Makotoya

About 1,080m in a straight line from the reference point of Shibafuji 1-chome block 16. Seafood diner, located in Shibanishi 2-chome, Kawaguchi.

Source
Toyodaya Honten

About 1,090m in a straight line from the reference point of Shibafuji 1-chome block 16. Yakiniku (grilled meat) restaurant, located in Oaza Shiba, Kawaguchi.

Source

About This Property

⚠️ The front road is a private road about 3.8m wide (a designated road, unpaved), short of 4m. The listing states that a 0.35㎡ setback is required. A separate listing of the same property (Kenbiya No. 4667821) states explicitly that rebuilding is permitted. This private road has no road price of its own, so our assessment uses ¥215,000/㎡, the most common value on the local roads of Shibafuji 1-chome, as the representative price. The local road that the private road connects to is ¥190,000/㎡; at that value the assessed ratio drops to 78.6% (80.7% at ¥195,000/㎡). The assessed ratio of this property depends heavily on which road price is used.

This is a wooden detached house in Shibafuji 1-chome, Kawaguchi, Saitama, priced at ¥9.99 million. It is a 20-minute walk from Warabi Station on the JR Keihin-Tohoku Line, or a 4-minute bus ride from Warabi Station to the "Shibazono Shobosho" stop followed by a 4-minute walk. The land is 41.32㎡ (about 12.49 tsubo), freehold, plus a separate 6.68㎡ share of the private road. It lies in a Category 1 Residential Zone (60% building coverage, 200% floor area ratio) and a quasi-fire prevention district. The building has 39.74㎡ of floor area in a 3DK layout (LDK 7.2 tatami on the 1st floor, two 4.5-tatami Western-style rooms and a balcony on the 2nd, a 4.5-tatami Japanese-style room on the 3rd), with separate bath and toilet, public water, public sewer and city gas. It is currently rented at ¥69,400 per month (¥832,800 per year), for a listed gross yield of 8.33%.

⚠️ The listings contradict each other. The build date is August 1987 in this listing and February 1987 in the other; we use the older date, February 1987. The number of floors is three on the floor plan but two in the other listing's floor field. The terms are a public-offer sale, as-is, with the seller exempt from non-conformity liability, and boundaries will not be marked out. Note that the "fixed asset tax road price of ¥125,000/㎡" in the other listing's remarks is the value used for fixed asset tax, which is a different figure from the inheritance tax road price (¥215,000/㎡) used in this assessment.

Our assessment values the land at the FY2026 road price of ¥215,000/㎡. The wooden building is 39 years old, past its 22-year statutory useful life, so it is valued at zero (the same whether it was built in August or February), giving an assessed ratio of 88.9%. We did not deduct the 0.35㎡ setback; with the deduction the ratio would be 88.2%. The representative road price rose from ¥195,000 in 2024 to ¥205,000 in 2025 and ¥215,000 in 2026. The listing names no nearby facilities, so we searched OpenStreetMap by straight-line distance from a reference point in Shibafuji 1-chome block 16: within Kawaguchi there is a Mammy Mart supermarket at about 590m and a Maruetsu at about 620m, and restaurants are about 1km away.

Estimated Financing

Assessed value ¥8,883,800 → estimated loan ¥8,880,000 (89% 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 103%] Land in Kawagoe, Saitama — 10 min from Shingashi Sta.
Assessed 103%
Source: SUUMO
Land

[Assessed 103%] Land in Kawagoe, Saitama — 10 min from Shingashi Sta.

Kawagoe, SaitamaTobu Tojo Line Shingashi Sta. 10 min walk
¥8.9M
Sep 19, 2026
[Assessed 97.8%] Land in Kawaguchi, Saitama — 18 min from Higashi-Kawaguchi Sta.
Assessed 97.8%
Source: SUUMO
Land

[Assessed 97.8%] Land in Kawaguchi, Saitama — 18 min from Higashi-Kawaguchi Sta.

Kawaguchi, SaitamaJR Musashino Line Higashi-Kawaguchi Sta. 18 min walk
¥21.8M
Sep 19, 2026
[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