積算100
[Assessed 109.3%] Apartment building in Suginami Ward, Tokyo — 12 min from Kugayama Sta.
Assessed 109.3%Apartment buildingSuginami Ward, TokyoKugayama Sta. 12 min walk

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

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

Property Overview

LocationSuginami Ward, Tokyo
Nearest StationKeio Inokashira Line Kugayama Sta.
Walk12 min walk
Assessed Ratio109.3%Assessed 109.3%
Price¥52,000,000
TypeApartment building
Expected Yield6.85%
StructureWooden
BuiltBuilt May 1988 (38 years old)
Land Area111.41㎡
Building Area111.6㎡

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¥52,000,000View listing

Assessed Value Breakdown

Land assessed value¥56,819,100
Building assessed value¥0
Total assessed value¥56,819,100
Asking price¥52,000,000
Assessed ratio109.3%

Calculation basis

  • Land = road price ¥510,000/m² × land area 111.41m²
  • Building = replacement cost ¥220,000/m² × floor area 111.6m² × remaining life 0y ÷ statutory life 22y
  • Built May 1988 (38 years old)

Official Road Price Trend (last 3 years)

Cumulative change 2024 → 2026: +15.9%
YearRoad price (JPY/m²)YoY
2024440,000—
2025470,000+6.8%
2026510,000+8.5%

※ 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 simply reposting the listing, we checked the 2026 road price map (map number 43052 and others), three photos of the same property on HOME'S, and GSI Fundamental Geospatial Data and elevation data to confirm the block location, the width of the road in front and the height differences around the lot.

Locating the road price

On the 2026 road price map (map number 43052, with the adjacent 43047, 43048 and 43053) we collected the local streets of Miyamae 4-chome and took the most common value, 510,000 yen/㎡ (leasehold ratio D), as representative. The listing gives no street number, so we identified the block by matching the building name with the residential address in a separate rental listing; the north-south road the lot faces and the east-west road on the south of the block are both 510,000 yen. The 670,000 and 680,000 yen values along Itsukaichi Kaido are of a different character and were not used. The same route moved from 440,000 yen in 2024 to 470,000 yen in 2025 and 510,000 yen in 2026, and even the lowest band in the district, 470,000 yen, gives an assessment ratio of 100.7%.

View source
Effective land area

The land area of 111.41㎡ is as shown on Kenbiya (which displays area excluding any private road portion), and no private-road burden is listed. The road-access section of the listing is blank; measured from the road edges in the GSI Fundamental Geospatial Data, the road in front is about 3.4–3.9 m wide. If it is a road under Article 42(2) of the Building Standards Act, a setback of about 1.5㎡ may be required, and deducting it would give an assessment ratio of about 107.8%. Because the width and type cannot be confirmed, the assessment does not deduct this area.

Building valuation assumptions

The building is wooden and was built in May 1988, making it 38 years old and past the 22-year statutory useful life, so it is valued at zero. The listing states that major exterior and full interior renovations were carried out in May 2020. The total floor area of 111.6㎡ on 111.41㎡ of land gives a floor area ratio of about 100.2%, slightly above the designated 100%.

On-site check from photos

We checked three photos of the same property on HOME'S (two exterior, one floor plan). The gate and brick-paved approach are at the same level as the road, with no steps or level difference apart from one step at the entrance. On the left-hand boundary there is a concrete-panel fence about 1.2 m high, but GSI 1 m elevation data show a ground difference of at most about 0.4 m between the lot and its surroundings. It is a detached two-storey wooden building, not a flag-shaped lot and not a row house.

Listing check

Besides Kenbiya, the property is listed at the same price of 52 million yen on HOME'S real estate investment and JP Capital. It was also previously listed by K Corporation and Mitsui no Rehouse, but both listings have ended.

What We Could Not Confirm

  • The road-access section of the listing is blank, and the width and type of the road in front are not stated. The road edges in the Fundamental Geospatial Data indicate about 3.4–3.9 m; if it is a road under Article 42(2) of the Building Standards Act, a setback of about 1.5㎡ may be required (the assessment ratio after deduction would be about 107.8%; this article's assessment does not deduct it).
  • The total floor area of 111.6㎡ on 111.41㎡ of land gives a floor area ratio of about 100.2%, slightly above the designated 100%. Whether a completion inspection certificate exists and whether the building is legally non-conforming need to be confirmed with the broker, and this may affect financing valuation.
  • The land area is as shown on Kenbiya (excluding any private road portion); whether there is a share in a private road, or any difference from the registered area, cannot be determined from the listing.
  • The listing gives no street number; the location was identified by matching the building name with the residential address in a separate rental listing. The lot number needs to be confirmed with the broker.
  • The full-occupancy income of 3.564 million yen is a projection, and the current rents and occupancy breakdown (rent roll) are not in 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

Sugi Pharmacy (Miyamae 4-chome)

A drugstore in Miyamae 4-chome, Suginami Ward. About 50 m north-east in a straight line from the centroid of Miyamae 4-chome (OpenStreetMap).

Source
7-Eleven Toritsu Nishikomae

A convenience store in Miyamae 4-chome, Suginami Ward. About 190 m west-northwest in a straight line from the district centroid (OpenStreetMap).

Source
OK Store (Miyamae 4-chome)

A supermarket in Miyamae 4-chome, Suginami Ward. About 280 m east in a straight line from the district centroid (OpenStreetMap).

Source

Neighborhood ② Dining Near the Station

Bamiyan (Miyamae 4-chome)

A Chinese family restaurant in Miyamae 4-chome, Suginami Ward. About 200 m north-east in a straight line from the district centroid (OpenStreetMap).

Source
Sobadokoro Kasuga

A soba restaurant in Miyamae 4-chome, Suginami Ward. About 200 m north-northeast in a straight line from the district centroid (OpenStreetMap).

Source
Omiya Hanten

A Chinese restaurant in Miyamae 3-chome, Suginami Ward. About 660 m north-northeast in a straight line from the district centroid (OpenStreetMap).

Source

About This Property

⚠️ The road-access section of the listing is blank, and the width and type of the road in front are not stated. Measured from the road edges in the GSI Fundamental Geospatial Data, the road is about 3.4–3.9 m wide; if it is a road under Article 42(2) of the Building Standards Act, a setback of about 1.5㎡ may be required. Our assessment does not deduct this area; deducting about 1.5㎡ would give an assessment ratio of about 107.8%. In addition, the total floor area of 111.6㎡ on 111.41㎡ of land gives a floor area ratio of about 100.2%, slightly above the designated 100%. The listing does not show whether this is a legally non-conforming existing building or an excess over the limit, which may affect financing valuation.

This is a whole apartment building, "Kugayama Heights", in Miyamae 4-chome, Suginami Ward, a 12-minute walk from Kugayama Station on the Keio Inokashira Line (14–15 minutes from Fujimigaoka Station and 17 minutes from Takaido Station). Across the road in front is Tokyo Metropolitan Nishi High School, and the surroundings are a residential area in a Category 1 low-rise exclusive residential zone. Nearby facilities, measured as straight-line distances from the centroid of Miyamae 4-chome to the OpenStreetMap positions, include Sugi Pharmacy at about 50 m, 7-Eleven Toritsu Nishikomae at about 190 m and OK Store at about 280 m; for restaurants, Bamiyan and Sobadokoro Kasuga are each about 200 m away and Omiya Hanten about 660 m.

The building is a two-storey wooden structure with four 2K units, built in May 1988 (38 years old); the listing states that major exterior and full interior renovations of all units were carried out in May 2020. The land area of 111.41㎡ (33.7 tsubo) is as shown on Kenbiya, which displays area excluding any private road portion. It is freehold, in a Category 1 low-rise exclusive residential zone (building coverage 50%, floor area ratio 100%) and a quasi-fire prevention district. Against a price of 52 million yen, the projected full-occupancy income is 3.564 million yen a year (297,000 yen a month), a gross yield of 6.85%; it is currently tenanted and has no parking. The broker is Tokyo Tochi Tatemono, and the handover date is negotiable.

The 2026 inheritance-tax road price is 510,000 yen/㎡ (leasehold ratio D), the most common value on the local streets of Miyamae 4-chome, and the north-south and east-west roads bordering the block are in the same band. It has risen about 15.9% over three years, from 440,000 to 470,000 to 510,000 yen. The listing does not give the street number, so we identified the block by matching the building name with the residential address in a separate rental listing. As the wooden building is 38 years old, its assessed value is zero, so the assessment is determined by the land road price alone, giving an assessment ratio of 109.3%. Even the lowest band in the district, 470,000 yen, gives 100.7%. In the listing photos the road in front and the approach are at the same level, and no retaining wall or stepped access is visible. This is a property to judge after confirming the road type and the treatment of the floor area ratio with the broker.

Estimated Financing

Assessed value ¥56,819,100 → estimated loan ¥52,000,000 (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 apartment buildingsGood 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 apartment buildingsGood 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 apartment 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。

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

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

Kita Ward, TokyoToei Mita Line Nishi-Sugamo Sta. 8 min walk
¥19.8MExpected Yield 5.7%
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