積算100
[Assessed 89.8%] Condominium building in Niiza, Saitama — 17 min from Niiza Sta.
Assessed 89.8%Condominium buildingNiiza, SaitamaNiiza Sta. 17 min walk

[Assessed 89.8%] Condominium building in Niiza, Saitama — 17 min from Niiza Sta.

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

Property Overview

LocationNiiza, Saitama
Nearest StationJR Musashino Line Niiza Sta.
Walk17 min walk
Assessed Ratio89.8%Assessed 89.8%
Price¥560,000,000
TypeCondominium building
Expected Yield6.08%
StructureHeavy steel frame
BuiltBuilt Mar 1994 (32 years old)
Land Area2,335.62㎡
Building Area2,025.28㎡

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¥560,000,000View listing

Assessed Value Breakdown

Land assessed value¥467,124,000
Building assessed value¥35,740,235
Total assessed value¥502,864,235
Asking price¥560,000,000
Assessed ratio89.8%

Calculation basis

  • Land = road price ¥200,000/m² × land area 2,335.62m²
  • Building = replacement cost ¥300,000/m² × floor area 2,025.28m² × remaining life 2y ÷ statutory life 34y
  • Built Mar 1994 (32 years old)

Official Road Price Trend (last 3 years)

Cumulative change 2024 → 2026: +8.1%
YearRoad price (JPY/m²)YoY
2024185,000—
2025190,000+2.7%
2026200,000+5.3%

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

How We Checked This Property

Because the building name and lot number are not listed, we estimated the location by matching the exterior photos with GSI aerial photos, then checked the road price band and the lot's surroundings using the 2026 road price maps and the eight listing photos.

Locating the road price

On the 2026 road price maps, Nobidome 7-chome spans six sheets. Local streets south of Prefectural Route Niiza-Wako Line (the old Kawagoe Kaido) are mostly 200,000 yen/m² (195,000–220,000), and those north of it are 145,000–180,000 yen/m². We estimate the property is on the south side and used the 200,000 yen/m² (leasehold ratio D) of the local street it fronts on the northwest, which is also the most common value in the whole chome. On sheet 40317 the same street went from 185,000 yen in 2024 to 190,000 yen in 2025 and 200,000 yen in 2026.

View source
Listing check

The listing gives no building name, lot number or map coordinates. We matched the building's shape in the exterior photos, a three-story block about 55 m long with perpendicular parking along the road, against GSI aerial photos and identified it as the building around block 7 of Nobidome 7-chome (about 90 m south of the prefectural road). From that position, the straight-line distance to FamilyMart is about 89 m, consistent with the listed 94 m.

Building valuation assumptions

The structure is listed only as "steel frame", with no indication of heavy or light gauge. We assessed it as heavy steel, built in March 1994 (32 years old) with 2 years of useful life remaining. If it is light-gauge steel, the building's assessed value would be zero and the assessed ratio would be 83.4%.

On-site check from photos

We checked all eight listing photos. The lot is at roughly the same level as the front road; the parking area meets the road with only a curb-height step (0.1–0.15 m), and the entrance is one step up. The boundaries on the road side, the bicycle-parking side and the side facing a neighboring house are mesh fences and low curbs with equal ground on both sides. No retaining walls, stepped access or slopes are visible, and it is a single detached building. The front road is a two-lane road with a center line.

Effective land area

The private road burden is listed as "-", and there is no mention of setback, slope or a flag-shaped lot. The photos also show a regular-shaped lot with a frontage of about 57 m facing the road directly, so the listed land area of 2,335.62 m² (registered) is used as is.

What We Could Not Confirm

  • The structure is listed only as "steel frame", so it is unclear whether it is heavy or light-gauge steel. We assessed it as heavy steel; if it is light-gauge steel, the building's assessed value would be zero and the assessed ratio 83.4%.
  • The listing does not state the front road's type under the Building Standards Act or its width. In the photos it is a two-lane road with a center line.
  • The southeast (balcony-side) boundary does not appear in the photos, so height differences and any retaining wall there are unconfirmed.
  • The building name and lot number are not listed; the location is an estimate from matching the exterior photos with aerial photos. If the property were in the area north of the prefectural road, the road price band would be 145,000–180,000 yen/m², and at 175,000 yen/m² the assessed ratio would be 79.4%.
  • It is sold fully occupied as an owner change; the condition of the units and the breakdown of rents and lease terms (rent roll) cannot be confirmed from 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

FamilyMart Niiza Nobidome 7-chome

Convenience store in Nobidome 7-chome, Niiza, 94 m from the property according to the listing's neighborhood information.

Source
Yaoko Niiza

Supermarket in Nobidome 7-chome, Niiza, 268 m from the property according to the listing's neighborhood information.

Source
Seiyu Niiza

Supermarket in Nobidome 8-chome, Niiza, 615 m from the property according to the listing's neighborhood information.

Source

Neighborhood ② Dining Near the Station

Shabu-yo Niiza Nobidome

Shabu-shabu restaurant in Nobidome 7-chome, Niiza, about 140 m in straight-line distance from the property position estimated by photo matching to its OpenStreetMap location.

Source
Hoshino Coffee

Coffee shop in Nobidome 7-chome, Niiza, about 200 m in straight-line distance from the estimated property position to its OpenStreetMap location.

Source
Hama-sushi

Conveyor-belt sushi restaurant in Nobidome 7-chome, Niiza, about 200 m in straight-line distance from the estimated property position to its OpenStreetMap location.

Source

About This Property

This is a whole apartment building in Nobidome 7-chome, Niiza, Saitama (the building name is not disclosed). It is a 17-minute walk from Niiza Station on the JR Musashino Line. The listing's neighborhood information includes FamilyMart Niiza Nobidome 7-chome (94 m), Yaoko Niiza (268 m), Fashion Center Shimamura Nobidome (405 m) and Seiyu Niiza (615 m). We added restaurants from OpenStreetMap. In straight-line distance from the property position estimated by photo matching: Shabu-yo Niiza Nobidome about 140 m, and Hoshino Coffee and Hama-sushi about 200 m (all in Nobidome 7-chome; these are not walking distances from the property).

The land is 2,335.62 m² (registered) and freehold. The building is a three-story steel-frame structure with 30 units and a total floor area (usable area) of 2,025.28 m², built in March 1994 (32 years old). The main windows face southeast, and there is parking for cars and bicycles. The site is in a Category 1 Medium-to-High-Rise Exclusive Residential Zone within the urbanization promotion area, with a 60% building coverage ratio and a 150% floor area ratio, and it fronts a road on the northwest side for 56.8 m. There is no private road burden, and the listing mentions no rebuilding restriction or disclosure matters. It is sold fully occupied as an owner change, with a gross yield of 6.08% (expected annual income of 34.06 million yen), under a general brokerage agreement.

On the 2026 road price maps, Nobidome 7-chome is divided by Prefectural Route Niiza-Wako Line (the old Kawagoe Kaido): local streets south of it are mostly 200,000 yen/m², while those north of it are 145,000–180,000 yen/m². Because the building name and lot number are not listed, we matched the exterior photos against GSI aerial photos, placed the property south of the prefectural road (around block 7 of 7-chome), and used the 200,000 yen/m² (leasehold ratio D) of the local street it fronts. The listing gives the structure only as "steel frame", without saying heavy or light gauge, so the building was assessed as heavy steel (32 years old, 2 years of useful life remaining). If it is light-gauge steel, the building's assessed value would be zero and the assessed ratio would be 83.4%.

⚠️ The listing does not state the type or width of the front road (in the photos it is a two-lane road with a center line). Photos confirm equal ground levels at the road-side and side boundaries, but the southeast (balcony-side) boundary does not appear in any photo and is unconfirmed. The location is an estimate based on photo matching; if the property were north of the prefectural road, the road price band would be lower. As a fully occupied owner-change sale, the condition of the units and the lease terms cannot be seen from the listing, so these remain points to confirm with the agent when considering a purchase.

Estimated Financing

Assessed value ¥502,864,235 → estimated loan ¥502,860,000 (90% 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 86.3%] Detached house in Miyoshi, Iruma District, Saitama — 17 min from Mizuhodai Sta.
Assessed 86.3%
Source: Kenbiya
Detached house

[Assessed 86.3%] Detached house in Miyoshi, Iruma District, Saitama — 17 min from Mizuhodai Sta.

Miyoshi, Iruma District, SaitamaTobu Tojo Line Mizuhodai Sta. 17 min walk
¥35.8M
Sep 26, 2026
[Assessed 109.7%] Land in Kawagoe, Saitama — 10 min from Kasumigaseki Sta.
Assessed 109.7%
Source: SUUMO
Land

[Assessed 109.7%] Land in Kawagoe, Saitama — 10 min from Kasumigaseki Sta.

Kawagoe, SaitamaTobu Tojo Line Kasumigaseki Sta. 10 min walk
¥19.8M
Sep 26, 2026
[Assessed 167.4%] Land in Sakado, Saitama — 14 min from Kita-Sakado Sta.
Assessed 167.4%
Source: Kenbiya
Land

[Assessed 167.4%] Land in Sakado, Saitama — 14 min from Kita-Sakado Sta.

Sakado, SaitamaTobu Tojo Line Kita-Sakado Sta. 14 min walk
¥5M
Sep 26, 2026