積算100
[Assessed 82.7%] Condominium building in Tachikawa, Tokyo — 12 min from Shibasaki-Taiikukan Sta.
Assessed 82.7%Condominium buildingTachikawa, TokyoShibasaki-Taiikukan Sta. 12 min walk

[Assessed 82.7%] Condominium building in Tachikawa, Tokyo — 12 min from Shibasaki-Taiikukan Sta.

Published: Sep 22, 2026Updated: Sep 22, 2026

Property Overview

LocationTachikawa, Tokyo
Nearest StationTama Monorail Shibasaki-Taiikukan Sta.
Walk12 min walk
Assessed Ratio82.7%Assessed 82.7%
Price¥172,000,000
TypeCondominium building
Expected Yield7.01%
StructureReinforced concrete (RC)
BuiltBuilt Apr 1992 (34 years old)
Land Area514㎡
Building Area517.19㎡

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.

athome¥172,000,000View listing

Assessed Value Breakdown

Land assessed value¥95,090,000
Building assessed value¥47,207,343
Total assessed value¥142,297,343
Asking price¥172,000,000
Assessed ratio82.7%

Calculation basis

  • Land = road price ¥185,000/m² × land area 514m²
  • Building = replacement cost ¥330,000/m² × floor area 517.19m² × remaining life 13y ÷ statutory life 47y
  • Built Apr 1992 (34 years old)

Official Road Price Trend (last 3 years)

Cumulative change 2024 → 2026: +19.4%
YearRoad price (JPY/m²)YoY
2024155,000
2025165,000+6.5%
2026185,000+12.1%

Based on inheritance-tax road prices published each July — a reference for the trend in land collateral value.

How We Checked This Property

We counted the route prices of the local streets in Shibasaki-cho 5-chome on the FY2026 route price map, checked the level differences at the front and boundaries in the 11 listing photos, and compared these with the route price stated in the seller's text.

Locating the road price

Counting the local streets of Shibasaki-cho 5-chome on the FY2026 route price map (map no. 56227), there are eight at ¥185,000/㎡ and four each at ¥180,000/㎡ and ¥190,000/㎡, so we adopted the most common value, ¥185,000/㎡. The Shin-Okutama Kaido in front (¥225,000–230,000/㎡) is excluded as an arterial road value (using it would give 94.7–96.2%). At ¥180,000/㎡ the ratio is 81.2%, and at ¥190,000/㎡ it is 84.2%. The ¥205,000/㎡ in the seller's text does not match any band on the FY2026 map, so we did not use it. The same street was ¥155,000/㎡ in 2024, ¥165,000/㎡ in 2025 and ¥185,000/㎡ in 2026.

View source
Building valuation assumptions

The building is RC, built in April 1992 (34 years old), and is valued with 13 years remaining of the 47-year statutory useful life. For the floor area we used the floor area in use of 517.19㎡ given in the listing.

On-site check from photos

We checked the 11 listing photos. The front is a concrete apron level with the road, and the ground floor is pilotis parking. The rear parking area is flat asphalt; the boundary with the neighboring lot is a 20–40cm curb with mesh fencing, and the ground on the other side is at about the same level. There are no retaining walls, slopes or stepped access, and it is a detached four-story RC building, not a row building.

What We Could Not Confirm

  • The building coverage ratio and floor area ratio are not stated in the listing. The site also straddles two zones (Category 1 residential and Category 1 low-rise exclusive residential), so the designations applying to the site and how they relate to the existing building need to be confirmed with the agent.
  • We used the floor area in use of 517.19㎡ given in the listing. The registered floor area cannot be determined from the listing.
  • The ground-floor shop (a rental application has been received) and unit 302 are currently vacant; the annual rent of ¥12.06 million and the 7.01% gross yield assume full occupancy.
  • We have not found the same property listed on other real estate sites, so the road access and other details could not be cross-checked against another 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

7-Eleven

Convenience store. About 270m in a straight line from the centroid of Shibasaki-cho 5-chome (located in Fujimi-cho 7-chome, Tachikawa).

Source
CO-OP

Supermarket. About 440m in a straight line from the centroid of Shibasaki-cho 5-chome (located in Fujimi-cho 7-chome, Tachikawa).

Source
OK Store Tachikawa Fujimicho

Supermarket. About 720m in a straight line from the centroid of Shibasaki-cho 5-chome (located in Fujimi-cho 6-chome, Tachikawa).

Source

Neighborhood ② Dining Near the Station

Totoyamichi

Conveyor-belt sushi restaurant. About 480m in a straight line from the centroid of Shibasaki-cho 5-chome (located in Fujimi-cho 7-chome, Tachikawa).

Source
Matsuya

Gyudon and set-meal fast food restaurant. About 590m in a straight line from the centroid of Shibasaki-cho 5-chome (located in Shibasaki-cho 6-chome, Tachikawa).

Source
Royal Host

Family restaurant. About 630m in a straight line from the centroid of Shibasaki-cho 5-chome (located in Shibasaki-cho 6-chome, Tachikawa).

Source

About This Property

This is a condominium building with a ground-floor shop in Shibasaki-cho 5-chome, Tachikawa, Tokyo. It is a 12-minute walk from Shibasaki-Taiikukan Station on the Tama Monorail and a 24-minute walk from Tachikawa Station on the JR Chuo Line. According to the listing it fronts a 20.0m-wide road on the northeast side, and on the map it faces the Shin-Okutama Kaido. The site is in the urbanization promotion area and straddles a Category 1 residential zone and a Category 1 low-rise exclusive residential zone. Nearby are 7-Eleven (approx. 270m), CO-OP (approx. 440m), Totoyamichi (approx. 480m), Matsuya (approx. 590m), Royal Host (approx. 630m) and OK Store Tachikawa Fujimicho (approx. 720m). These are straight-line distances from the centroid of Shibasaki-cho 5-chome, not from the property itself.

The building is a four-story reinforced concrete (RC) structure built in April 1992 with a floor area in use of 517.19㎡, on 514㎡ of freehold land (registered area; land category: miscellaneous land) with no private road burden. The listing category is 'building for sale', but of the 10 units, one on the ground floor is a shop/office and the residences are three 1DK units (approx. 27㎡) and six 2SDK units (approx. 50㎡), so it is mainly a residential building with a shop. There is open-air parking under the ground-floor pilotis and behind the building, listed as 10 spaces. It is sold with existing tenants; the annual rent assuming full occupancy is ¥12.06 million, the gross yield is 7.01%, and the price is ¥172 million. The ground-floor shop (a rental application has been received) and unit 302 are currently vacant.

The assessed ratio is 82.7%. We did not adopt the route price of the Shin-Okutama Kaido in front (¥225,000–230,000/㎡) because it is an arterial road value; instead we adopted ¥185,000/㎡, the most common value on the local streets of Shibasaki-cho 5-chome. Even the lowest local-street value in the chome, ¥180,000/㎡, gives 81.2%, and ¥190,000/㎡ gives 84.2%. The seller's text mentions a route price of ¥205,000/㎡, but this does not match any band on the FY2026 route price map, so we did not use it. The building is 34 years old and is valued with 13 years remaining of the 47-year statutory useful life for RC. The route price on the same street rose from ¥155,000/㎡ in 2024 to ¥185,000/㎡ in 2026.

⚠️ The building coverage ratio and floor area ratio are not stated in the listing. Because the site also straddles two zoning districts, the designations applying to the site and how they relate to the existing building need to be confirmed with the agent. In the photos, the front is a concrete apron level with the road, and the boundaries with neighboring lots are 20–40cm curbs topped with mesh fencing. No retaining walls, slopes or stepped access were seen. We have not found the same property listed on other real estate sites.

Estimated Financing

Assessed value ¥142,297,343 → estimated loan ¥142,290,000 (83% 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 condominium 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 condominium 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 condominium 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 80.5%] Land in Higashimurayama, Tokyo — 13 min from Musashi-Yamato Sta.
Assessed 80.5%
Source: Kenbiya
Land

[Assessed 80.5%] Land in Higashimurayama, Tokyo — 13 min from Musashi-Yamato Sta.

Higashimurayama, TokyoSeibu Tamako Line Musashi-Yamato Sta. 13 min walk
¥31.5M
Sep 22, 2026
[Assessed 80.6%] Land in Itabashi Ward, Tokyo — 9 min from Shimura-sanchome Sta.
Assessed 80.6%
Source: Kenbiya
Land

[Assessed 80.6%] Land in Itabashi Ward, Tokyo — 9 min from Shimura-sanchome Sta.

Itabashi Ward, TokyoToei Mita Line Shimura-sanchome Sta. 9 min walk
¥13.8M
Sep 22, 2026
[Assessed 95.5%] Detached house in Hachioji, Tokyo — 20 min from Komiya Sta.
Assessed 95.5%
Source: Kenbiya
Detached house

[Assessed 95.5%] Detached house in Hachioji, Tokyo — 20 min from Komiya Sta.

Hachioji, TokyoJR Hachiko Line Komiya Sta. 20 min walk
¥19.8MExpected Yield 6.6%
Sep 22, 2026