積算100
[Assessed 100.2%] Apartment building in Soka, Saitama — 17 min from Tozuka-Angyo Sta.
Assessed 100.2%Apartment buildingSoka, SaitamaTozuka-Angyo Sta. 17 min walk

[Assessed 100.2%] Apartment building in Soka, Saitama — 17 min from Tozuka-Angyo Sta.

Published: Updated:

Property Overview

LocationSoka, Saitama
Nearest StationSaitama Rapid Railway Line Tozuka-Angyo Sta.
Walk17 min walk
Assessed Ratio100.2%Assessed 100.2%
Price¥96,000,000
TypeApartment building
Expected Yield6.3%
StructureWooden
BuiltBuilt Mar 2026 (0 years old)
Land Area487.25㎡
Building Area193.77㎡

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¥96,000,000View listing

Assessed Value Breakdown

Land assessed value¥53,597,500
Building assessed value¥42,629,400
Total assessed value¥96,226,900
Asking price¥96,000,000
Assessed ratio100.2%

Calculation basis

  • Land = road price ¥110,000/m² × land area 487.25m²
  • Building = replacement cost ¥220,000/m² × floor area 193.77m² × remaining life 22y ÷ statutory life 22y
  • Built Mar 2026 (0 years old)

Official Road Price Trend (last 3 years)

Cumulative change 2024 → 2026: +10.0%
YearRoad price (JPY/m²)YoY
2024100,000—
2025105,000+5.0%
2026110,000+4.8%

※ 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 listed land area did not match what the on-site photos show, we checked three exterior photos, GSI aerial photos, and the 2026 route price map to test the area and the route price band.

Effective land area

The listed land area is 487.25 m² (147.39 tsubo), but the photos show a road frontage of about 13–14 m with houses close on both sides. The 193.77 m² floor area uses only about 40% of the 150% floor-area ratio, and two other buildings in the same series sit on 198–200 m² sites. Pre-development aerial photos show a roughly 500 m² residential lot here, so the area before subdivision may have been listed. This article uses the listed area. With a 250 m² site the assessment would be about 73%, and about 67% with 200 m².

Locating the road price

We traced the local streets of Shinei 2-chome on the 2026 route price map (sheet 28046). Most are 110,000 yen/m², and 105,000 yen/m² appears only on short inner streets, so the most common value of 110,000 yen/m² is used. The three-year values are 100,000, 105,000 and 110,000 yen/m².

View source
On-site check from photos

We checked three exterior photos. The site is at almost the same level as the road (about a curb's height), with no retaining wall, step, or stairway access. A path about 3.5 m wide runs on the right of the building, and the boundary on the left is a block wall about 1.3 m high with a ground-level difference of only 0.2–0.3 m. The second (east) road frontage could not be confirmed in the photos.

Building valuation assumptions

A new two-story wooden building completed in March 2026, with six 1LDK units and 193.77 m² of floor area. The assessment assumes the full 22-year statutory useful life remains.

Listing check

Only one listing was found, on Kenbiya (the same content appears on LIFULL HOME'S investment), and none on Rakumachi, athome or SUUMO. The seller is Hajime Construction, and the listing was registered on September 26, 2026.

What We Could Not Confirm

  • Whether the 487.25 m² land area matches the current site (the pre-subdivision area may have been listed) needs to be checked with the land registry and survey map.
  • The listing describes a corner lot on the south and east sides, but the 6.01 m public road frontage on the east could not be confirmed in the photos.
  • The back of the building does not appear in the photos, so it is unknown whether there is open space or parking at the rear. No parking is mentioned in the listing.
  • The listing does not state the terms of the designated management company or the internet fee (contractor and cost).

※ 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

Lawson Soka Shinei Dojo

Convenience store, about 140 m in a straight line from the address point of Shinei 2-chome 15 (OpenStreetMap).

Source
MEAT Meet

Supermarket, about 430 m in a straight line from the address point of Shinei 2-chome 15 (OpenStreetMap).

Source
Mammy Mart

Supermarket, about 630 m in a straight line from the address point of Shinei 2-chome 15 (OpenStreetMap).

Source

Neighborhood ② Dining Near the Station

Yamada Udon Shineicho

Udon and set meals, about 550 m in a straight line from the address point of Shinei 2-chome 15 (OpenStreetMap).

Source
Kawaei (eel and chicken)

Eel and chicken restaurant, about 660 m in a straight line from the address point of Shinei 2-chome 15 (OpenStreetMap).

Source
Hotto Motto

Take-out bento, about 770 m in a straight line from the address point of Shinei 2-chome 15 (OpenStreetMap).

Source

About This Property

⚠️ The listed land area of 487.25 m² is questionable. In the on-site photos the road frontage is only about 13–14 m, with a newly built house for sale on one side and an existing house 1–2 m away on the other, which suggests a site of roughly 200–250 m². The floor area of 193.77 m² would use only about 40% of the 150% floor-area ratio on 487.25 m², and two other buildings in the same series sit on sites of about 200 m². No other listing confirms the area. The assessment in this article uses the listed area; with a 250 m² site it would be about 73%, with 200 m² about 67%, and about 311 m² of usable land is needed to reach 80%. The area should be checked against the land registry and the survey map.

This is a newly built apartment building, Livre Fine Soka Shinei, in Shinei 2-chome, Soka, Saitama. It is a 17-minute walk from Tozuka-Angyo Station on the Saitama Rapid Railway Line, and according to the listing it is a corner lot facing 6.01 m public roads on the south and east sides. Based on OpenStreetMap, straight-line distances from the address point of Shinei 2-chome 15 are about 140 m to Lawson Soka Shinei Dojo, about 430 m to the MEAT Meet supermarket, about 630 m to Mammy Mart, and about 550 m to Yamada Udon Shineicho (not walking distances from the building).

The building is a new two-story wooden structure completed in March 2026, with six 1LDK units (31.67–42.86 m² each) and a total floor area of 193.77 m². The seller is Hajime Construction (seller transaction). It is fully occupied, with expected full-occupancy income of 6.048 million yen and a gross yield of 6.3%. Zoning is Category I Exclusively Low-Rise Residential, with a 60% building coverage ratio and a 150% floor-area ratio; the land is freehold. Every unit has a separate bath and toilet, a designated management company is required, and an internet fee is borne by the owner. No parking is mentioned.

On the 2026 (Reiwa 8) route price map, most local streets in Shinei 2-chome are 110,000 yen/m², while 105,000 yen/m² appears only on short inner streets, so the most common value of 110,000 yen/m² (leasehold ratio D) is used. Over three years it rose from 100,000 to 105,000 to 110,000 yen/m². As a new wooden building, the full 22-year statutory useful life remains. With the listed area the assessment is 100.2%, and 97.7% even at 105,000 yen/m². For this property the land area moves the result far more than the route price does.

If the listed land area is correct, this new apartment building has an assessed value close to its asking price. However, the photos and surroundings suggest the site is likely smaller than listed, so the land area should be confirmed with the registry and survey map before any decision.

Estimated Financing

Assessed value ¥96,226,900 → estimated loan ¥96,000,000 (100% 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 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。
滋賀銀行
Regional bankAssessed-value focusedStrong with apartment 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 apartment 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

Learn About Assessed Value and Financing

Our blog explains the basics you need to read the numbers on this page.

不動産担保ローンとは?手持ちの不動産で次の物件を買う方法
不動産担保ローン

不動産担保ローンとは?手持ちの不動産で次の物件を買う方法

不動産担保ローンは、持っている不動産を担保にお金を借りるローンです。仕組みや借りられる金額の目安、次の物件購入に使う方法、メリット・デメリットを解説します。

積算評価・担保評価とは?計算方法と調べ方をわかりやすく解説
不動産担保ローン

積算評価・担保評価とは?計算方法と調べ方をわかりやすく解説

積算評価(担保評価)とは、銀行が物件の担保価値を土地と建物から計算する方法です。計算式・再調達価格・法定耐用年数の目安、路線価を使った調べ方、融資が付きやすい物件の特徴を計算例つきで解説します。

More articles on the blog
[Assessed 174.9%] Detached house in Fujimino, Saitama — 18 min from Fujimino Sta.
Assessed 174.9%
Source: athome
Detached house

[Assessed 174.9%] Detached house in Fujimino, Saitama — 18 min from Fujimino Sta.

Fujimino, SaitamaTobu Tojo Line Fujimino Sta. 18 min walk
¥3.3M
[Assessed 143.2%] Detached house in Fujimi, Saitama — 19 min from Fujimino Sta.
Assessed 143.2%
Source: athome
Detached house

[Assessed 143.2%] Detached house in Fujimi, Saitama — 19 min from Fujimino Sta.

Fujimi, SaitamaTobu Tojo Line Fujimino Sta. 19 min walk
¥8.5M
[Assessed 118.4%] Detached house in Kawagoe, Saitama — 6 min from Kasumigaseki Sta.
Assessed 118.4%
Source: Rakumachi
Detached house

[Assessed 118.4%] Detached house in Kawagoe, Saitama — 6 min from Kasumigaseki Sta.

Kawagoe, SaitamaTobu Tojo Line Kasumigaseki Sta. 6 min walk
¥13.5MExpected Yield 7.11%