積算100
[Assessed 82.3%] Detached house in Kita Ward, Tokyo — 8 min from Nishi-Sugamo Sta.
Assessed 82.3%Detached houseKita Ward, TokyoNishi-Sugamo Sta. 8 min walk

[Assessed 82.3%] Detached house in Kita Ward, Tokyo — 8 min from Nishi-Sugamo Sta.

Published: Sep 26, 2026Updated: Sep 26, 2026

Property Overview

LocationKita Ward, Tokyo
Nearest StationToei Mita Line Nishi-Sugamo Sta.
Walk8 min walk
Assessed Ratio82.3%Assessed 82.3%
Price¥19,800,000
TypeDetached house
Expected Yield5.7%
StructureWooden
BuiltBuilt Mar 1967 (59 years old)
Land Area38.56㎡
Building Area39.56㎡

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¥19,800,000View listing

Assessed Value Breakdown

Land assessed value¥16,290,200
Building assessed value¥0
Total assessed value¥16,290,200
Asking price¥19,800,000
Assessed ratio82.3%

Calculation basis

  • Land assessed value was entered manually by the operator.
  • Building = replacement cost ¥220,000/m² × floor area 39.56m² × remaining life 0y ÷ statutory life 22y
  • Built Mar 1967 (59 years old)

Official Road Price Trend (last 3 years)

Cumulative change 2024 → 2026: +27.0%
YearRoad price (JPY/m²)YoY
2024370,000—
2025410,000+10.8%
2026470,000+14.6%

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

How We Checked This Property

With no on-site photos in the listing, we checked the 2026 route price map, the floor plan and the setback rule for the Article 42-2 road to ground the figures, and list separately what photos would normally have shown.

Locating the road price

We traced the neighborhood streets of Takinogawa 6-chome on the 2026 route price maps (sheet 45058, plus 45051, 45052 and 45057). They range from ¥430,000 to ¥540,000/㎡ (D), and ¥470,000, ¥500,000 and ¥510,000 appear about equally often, so we used the conservative ¥470,000/㎡. The lot number is not disclosed, so the street the lot faces is not identified. On the same street the price moved from ¥370,000 (2024) to ¥410,000 (2025) to ¥470,000/㎡ (2026). At ¥500,000 the assessed ratio would be about 87.5%; at ¥460,000 about 80.5%.

View source
Effective land area

The lot faces a 2.7m private road to the south (an Article 42-2 road), so a rebuild requires setting back to 2m from the road centerline. The setback area is not in the listing, so we estimated the frontage at about 6.0m from the floor plan and valued 34.66㎡ after deducting 0.65m × 6.0m = 3.90㎡. Without the deduction the ratio would be about 91.5%; with a frontage of 8m or more, about 79.2%.

Building valuation assumptions

The building is a two-story wooden house built in March 1967. It is past the 22-year statutory useful life, so its assessed value is zero. It was built under the old earthquake-resistance standards and is handed over with the current tenant in place (rent ¥95,000 a month, gross yield 5.7%).

On-site check from photos

The only image in the listing is a floor plan; there are no on-site photos. All the floor plan shows is that the ground floor is a rectangle of about 5.4-6.1m by 3.1-3.5m with the entrance on the road side. We found no photos of the same property on other portal sites either. A used terrace house is listed in the same town, and the scale of this property also suggests it may be a row house.

What We Could Not Confirm

  • Whether there is a retaining wall and whether there is a level difference with the road in front (including steps to the road) could not be checked because there are no on-site photos. With the lot number unknown, elevation data could not be used to fill the gap either.
  • Whether it is a flag-shaped lot and whether it is a row house (terrace house) is unconfirmed. A used terrace house in the same Takinogawa 6-chome is listed separately, and the scale of this property (built 1967, land 38.56㎡, building 39.56㎡) also suggests it may be a row house.
  • The condition of the exterior (walls, roof, foundation, any tilt) is unknown without photos. The building is 59 years old and built to the old earthquake-resistance standards; the listing does not say whether a seismic assessment or retrofit has been done.
  • The setback area and frontage are not in the listing; the 3.90㎡ deduction here is an estimate based on a frontage of about 6.0m. With a frontage of 8m or more the assessed ratio falls to about 79.2%.
  • The listing says nothing about a share in the 2.7m private road or consent for passage and excavation. Only the chome is disclosed, so the lot number and the route price of the street it faces are not identified.

※ 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

Super Mirabelle Nishi-Sugamo
2 min walk from the station

Supermarket in Takinogawa 6-chome, about 310m in a straight line from the town centroid and about 130m from Nishi-Sugamo Station (based on its OpenStreetMap position).

Source
7-Eleven Kita-ku Takinogawa 6-chome
9 min walk from the station

Convenience store in Takinogawa 6-chome, about 270m in a straight line from the town centroid (based on its OpenStreetMap position).

Source
Commodi Iida
7 min walk from the station

Supermarket in neighboring Takinogawa 7-chome, Kita Ward, about 210m in a straight line from the town centroid (based on its OpenStreetMap position).

Source

Neighborhood ② Dining Near the Station

Doshinbo
10 min walk from the station

Chinese restaurant in Takinogawa 7-chome, Kita Ward, about 310m in a straight line from the town centroid (based on its OpenStreetMap position).

Source
McDonald's (Takinogawa 7-chome)
10 min walk from the station

Hamburger restaurant in Takinogawa 7-chome, Kita Ward, about 340m in a straight line from the town centroid (based on its OpenStreetMap position).

Source

About This Property

⚠️ The only image in this listing is a single floor plan; there are no photos of the property itself. We have therefore not been able to judge from photos whether there is a retaining wall, whether there is a level difference or steps between the lot and the road in front, whether it is a flag-shaped lot, whether the building is a row house attached to its neighbors, or what condition the exterior is in. A used terrace house in the same Takinogawa 6-chome is listed separately, and the scale of this property (built 1967, land 38.56㎡, building 39.56㎡) also suggests it may be a row house. On-site checks and confirmation with the broker are a prerequisite.

The property is in Takinogawa 6-chome, Kita Ward, Tokyo (the listing discloses only the chome, not the lot number), an 8-minute walk from Nishi-Sugamo Station on the Toei Mita Line. The zoning is Category 1 Residential (building coverage 60%, floor area ratio 300%), and the land is freehold. The building is a two-story wooden 3DK house built in March 1967 (59 years old) under the pre-1981 earthquake-resistance standards. It is sold with a sitting tenant: monthly rent ¥95,000 (¥1.14 million a year), gross yield 5.7%, price ¥19.8 million, sold as is.

⚠️ The lot faces a 2.7m private road to the south that is an Article 42-2 road under the Building Standards Act, so a rebuild requires setting the lot back to 2m from the road centerline. The listing gives neither the setback area nor the frontage, and says nothing about a share in the private road or consent for passage and excavation (it does not state "none" either). We estimated the frontage at about 6.0m from the floor plan and valued the land on 34.66㎡ after deducting 3.90㎡ for the setback. Without the deduction the assessed ratio would be about 91.5%; with a frontage of 8m or more it falls to about 79.2%, so the figure depends on the actual setback area.

In the 2026 route price map, the neighborhood streets in the town range from ¥430,000 to ¥540,000/㎡ (leasehold ratio D). Sections at ¥470,000, ¥500,000 and ¥510,000/㎡ appear in roughly equal numbers, so we used the conservative ¥470,000/㎡. Because the street the lot faces has not been identified, the actual value may be higher or lower (about 87.5% at ¥500,000; about 80.5% at ¥460,000). On the same street the price went from ¥370,000 (2024) to ¥410,000 (2025) to ¥470,000/㎡ (2026), up about 27% in two years. The building is past its statutory useful life, so its assessed value is zero and the assessment covers the land only. Distances to nearby places are straight-line distances from the centroid of Takinogawa 6-chome (positions registered in OpenStreetMap), since the lot number is unknown.

Estimated Financing

Assessed value ¥16,290,200 → estimated loan ¥16,290,000 (82% 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 152.6%] Detached house in Nerima Ward, Tokyo — 13 min from Chikatetsu-Narimasu Sta.
Assessed 152.6%
Source: Kenbiya
Detached house

[Assessed 152.6%] Detached house in Nerima Ward, Tokyo — 13 min from Chikatetsu-Narimasu Sta.

Nerima Ward, TokyoTokyo Metro Fukutoshin Line Chikatetsu-Narimasu Sta. 13 min walk
¥15MExpected Yield 8%
Sep 26, 2026
[Assessed 109.3%] Apartment building in Suginami Ward, Tokyo — 12 min from Kugayama Sta.
Assessed 109.3%
Source: Kenbiya
Apartment building

[Assessed 109.3%] Apartment building in Suginami Ward, Tokyo — 12 min from Kugayama Sta.

Suginami Ward, TokyoKeio Inokashira Line Kugayama Sta. 12 min walk
¥52MExpected Yield 6.85%
Sep 26, 2026
[Assessed 81.5%] Apartment building in Shibuya Ward, Tokyo — 10 min from Yoyogi-Uehara Sta.
Assessed 81.5%
Source: Kenbiya
Apartment building

[Assessed 81.5%] Apartment building in Shibuya Ward, Tokyo — 10 min from Yoyogi-Uehara Sta.

Shibuya Ward, TokyoOdakyu Odawara Line Yoyogi-Uehara Sta. 10 min walk
¥1.8100MExpected Yield 5.05%
Sep 26, 2026