積算100
[Assessed 92.4%] Detached house in Nagareyama, Chiba — 5 min from Heiwadai Sta.
Assessed 92.4%Detached houseNagareyama, ChibaHeiwadai Sta. 5 min walk

[Assessed 92.4%] Detached house in Nagareyama, Chiba — 5 min from Heiwadai Sta.

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

Property Overview

LocationNagareyama, Chiba
Nearest StationRyutetsu Nagareyama Line Heiwadai Sta.
Walk5 min walk
Assessed Ratio92.4%Assessed 92.4%
Price¥39,900,000
TypeDetached house
StructureWooden
BuiltBuilt Sep 2026 (0 years old)
Land Area74.86㎡
Building Area109.81㎡

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¥39,900,000View listing

Assessed Value Breakdown

Land assessed value¥12,726,200
Building assessed value¥24,158,200
Total assessed value¥36,884,400
Asking price¥39,900,000
Assessed ratio92.4%

Calculation basis

  • Land = road price ¥170,000/m² × land area 74.86m²
  • Building = replacement cost ¥220,000/m² × floor area 109.81m² × remaining life 22y ÷ statutory life 22y
  • Built Sep 2026 (0 years old)

Official Road Price Trend (last 3 years)

Cumulative change 2024 → 2026: +30.8%
YearRoad price (JPY/m²)YoY
2024130,000—
2025150,000+15.4%
2026170,000+13.3%

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

How We Checked This Property

We located the development on the FY2026 road price map to choose a representative value, checked road access and level differences from on-site photos and the plot plan, and show the effect of the built-in garage included in the floor area.

Locating the road price

On the FY2026 road price map (sheet 09259), we geocoded the development's address and calibrated the position against nearby blocks, placing the plot near the east-west road north of Nishihirai No. 2 Park (JPY 170,000/㎡, leasehold ratio D). JPY 170,000 is the most common value on block roads in Oaza Nishihirai around Heiwadai Station, so we used it as the representative value. The same road was JPY 130,000 in 2024, JPY 150,000 in 2025 and JPY 170,000/㎡ in 2026. Using the JPY 165,000 road around the park or the JPY 160,000 roads to the south would give an assessed ratio of 90.6-91.5%.

View source
Effective land area

No private road burden, setback or sloped portion is listed, and the plot directly faces the 5m public road on the north. The culverted waterway (about 1.8m) on the south lies outside the plot on the plot plan, so the listed land area of 74.86㎡ is used as is.

Building valuation assumptions

The 109.81㎡ floor area includes a 9.31㎡ built-in garage (8.5% of the total). This article values the full floor area as building; excluding the garage, the assessed ratio would be 87.3%. It is a new three-storey wooden house completed in September 2026, counted with the full 22-year statutory useful life remaining.

On-site check from photos

We checked the floor plan, the plot plan and four on-site photos of the same property on SUUMO (three including the front road, one of the exterior). When photographed, the building was still under construction with scaffolding and sheeting. The north front road is flat and paved, and the apron in front of the garage is level with it. The block wall on the west boundary is low as a retaining structure, and GSI elevation data shows flat lowland at 4-5m around the plot. No retaining wall, stair access or flag-shaped lot applies.

Listing check

Unit B in the same development (JPY 42.9 million, land 75.77㎡, building 110.02㎡) is also for sale but is a separate plot. The price, areas and assessment in this article are for Unit A only. The yield is not yet set and no rent assumption is listed.

What We Could Not Confirm

  • The listing photos were taken before completion (with scaffolding and sheeting), so the finished exterior and landscaping have not been confirmed.
  • The culverted waterway (about 1.8m) on the south side does not appear in the photos, so the level difference and any fence along that boundary have not been confirmed.
  • The plot position was estimated by geocoding the development's address and may be off by several tens of metres on the road price map. Using the nearby roads at JPY 160,000-165,000/㎡ would give an assessed ratio of 90.6-91.5%.
  • The yield is not yet set. No expected rent is listed, so it needs to be checked separately if the house is to be rented out.

※ 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

Matsumoto Kiyoshi Nishihirai
4 min walk from the station

Drugstore in Nishihirai 3-chome, Nagareyama. 333m from the property according to SUUMO.

Source
York Mart Heiwadai
3 min walk from the station

Supermarket in Heiwadai 3-chome, Nagareyama. 532m from the property according to SUUMO.

Source
Ministop Nagareyama Heiwadai
5 min walk from the station

Convenience store in Nagareyama 9-chome, Nagareyama. 712m from the property according to SUUMO.

Source

Neighborhood ② Dining Near the Station

Karayama (Nagareyama 6-chome)
4 min walk from the station

Fried chicken set-meal restaurant in Nagareyama 6-chome, Nagareyama. About 390m in a straight line from the estimated property position (based on its OpenStreetMap location).

Source
Yuzuan Nagareyama Nishihirai
10 min walk from the station

Japanese restaurant in Nishihirai 3-chome, Nagareyama. About 590m in a straight line from the estimated property position (based on its OpenStreetMap location).

Source
Brasserie KOMOREBI
11 min walk from the station

French restaurant in Oaza Nishihirai, Nagareyama, the same district as the property. About 710m in a straight line from the estimated property position (based on its OpenStreetMap location).

Source

About This Property

A newly built detached house in Oaza Nishihirai, Nagareyama, Chiba. It is a 5-minute walk from Heiwadai Station on the Ryutetsu Nagareyama Line, 13 minutes on foot from Nagareyama Station and 18 minutes from Nagareyama-centralpark Station on the Tsukuba Express. The zoning is Category 1 Residential (building coverage 60%, floor area ratio 200%) within Height District Class 2. According to the SUUMO listing, Matsumoto Kiyoshi Nishihirai is 333m away, York Mart Heiwadai 532m and Ministop Nagareyama Heiwadai 712m.

This is Unit A of a two-unit development, priced at JPY 39.9 million. It is a three-storey wooden house (siding exterior, asphalt shingle roof) with 3LDK plus a storage room, completed in early September 2026. The 74.86㎡ plot is freehold with no private road burden and faces a 5m-wide paved public road on the north. A culverted waterway about 1.8m wide runs along the south side, but it lies outside the plot and is not included in the land area. The building has 109.81㎡ of floor area, seismic grade 3, design and construction performance evaluation certificates, and ZEH-level insulation. Unit B in the same development (JPY 42.9 million, land 75.77㎡, building 110.02㎡) is a separate plot; all figures here are for Unit A only. The yield is not yet set and no rent assumption is listed.

For the road price we used the FY2026 value of JPY 170,000/㎡ (leasehold ratio D) on the east-west block road near the plot. The same road was JPY 130,000 in 2024, JPY 150,000 in 2025 and JPY 170,000 in 2026, a rise of 30.8% in two years. Even with the nearby roads at JPY 160,000-165,000/㎡, the assessed ratio would be 90.6-91.5%. ⚠️The 109.81㎡ floor area includes a 9.31㎡ built-in garage (8.5% of the total), and this article values the building on the full floor area. Excluding the garage, the assessed ratio would be 87.3%. As a new build, the building is counted with the full 22-year statutory useful life for wooden structures remaining.

The photo check used on-site photos of the same property listed on SUUMO. At the time they were taken, the building was still under construction with scaffolding and sheeting, so the finished exterior has not been confirmed. The front road and the plot (the concrete apron in front of the garage) are at the same level, with no step, stairs or retaining wall visible. Distances for nearby places: the three shops use the distances stated on SUUMO, and the three restaurants are straight-line distances from the estimated property position (the development's address geocoded with the GSI service) to their OpenStreetMap locations. All six are confirmed to be in Nagareyama.

Estimated Financing

Assessed value ¥36,884,400 → estimated loan ¥36,880,000 (92% 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 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。
滋賀銀行
Regional bankAssessed-value focusedStrong with detached houses
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。
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融資
Shinkin bankAssessed-value focusedStrong with detached houses
築古でも可。 築年数は問わず、土地の積算さえ出ていれば、20年程度の期間で融資してくれるケースが多い。 但し、立地が良くないと、担保評価が付かず取扱不可となる。 新築や築浅に関しても、建物の価値を適切に判断してくれる為、やりやすい。

※ 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 93.2%] Land in Funabashi, Chiba — 13 min from Kamagaya-Daibutsu Sta.
Assessed 93.2%
Source: SUUMO
Land

[Assessed 93.2%] Land in Funabashi, Chiba — 13 min from Kamagaya-Daibutsu Sta.

Funabashi, ChibaKeisei Matsudo Line Kamagaya-Daibutsu Sta. 13 min walk
¥4.9M
Sep 26, 2026
[Assessed 82.9%] Detached house in Funabashi, Chiba — 5 min from Maebara Sta.
Assessed 82.9%
Source: Kenbiya
Detached house

[Assessed 82.9%] Detached house in Funabashi, Chiba — 5 min from Maebara Sta.

Funabashi, ChibaKeisei Matsudo Line Maebara Sta. 5 min walk
¥41.8M
Sep 26, 2026
船橋市夏見台5丁目の一棟アパート(イメージ)
Assessed 81.5%
Source: athome
Apartment building

[Assessed 81.5%] Apartment building in Funabashi, Chiba — 15 min from Tsukada Sta.

Funabashi, ChibaTobu Noda Line Tsukada Sta. 15 min walk
¥65MExpected Yield 7.33%
Sep 26, 2026