積算100
川崎市多摩区長尾の一棟アパート(新築・写真未掲載のためイメージ)
Assessed 112.2%Apartment buildingTama Ward, Kawasaki, KanagawaMukogaoka-Yuen Sta. 12 min walk

[Assessed 112.2%] Apartment building in Tama Ward, Kawasaki, Kanagawa — 12 min from Mukogaoka-Yuen Sta.

Published: Updated:

Property Overview

LocationTama Ward, Kawasaki, Kanagawa
Nearest StationOdakyu Odawara Line Mukogaoka-Yuen Sta.
Walk12 min walk
Assessed Ratio112.2%Assessed 112.2%
Price¥146,500,000
TypeApartment building
Expected Yield6.66%
StructureWooden
BuiltBuilt Mar 2027 (0 years old)
Land Area502.1㎡
Building Area271.77㎡

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¥146,500,000View listing

Assessed Value Breakdown

Land assessed value¥104,613,600
Building assessed value¥59,789,400
Total assessed value¥164,403,000
Asking price¥146,500,000
Assessed ratio112.2%

Calculation basis

  • Land assessed value was entered manually by the operator.
  • Building = replacement cost ¥220,000/m² × floor area 271.77m² × remaining life 22y ÷ statutory life 22y
  • Built Mar 2027 (0 years old)

Official Road Price Trend (last 3 years)

Cumulative change 2024 → 2026: +10.5%
YearRoad price (JPY/m²)YoY
2024190,000—
2025200,000+5.3%
2026210,000+5.0%

※ 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 listing gives the location only to the town name, we narrowed the range from the walking times to three stations, checked six sheets of the Reiwa 8 roadside price map, and used GSI elevation data to supplement the terrain of a lot with no photos.

Locating the road price

The listing gives the location only as "Nagao", so we estimated from the walking times to three stations (Mukogaoka-Yuen, Shukugawara and Noborito) that it is in northern Nagao 2-chome or western Nagao 1-chome. On the Reiwa 8 roadside price map, the local roads in Nagao 1-chome are tied at three sections each for 210,000 and 215,000 yen/㎡, and the most common value in Nagao 2-chome is 225,000 yen/㎡. As the chome cannot be determined, the lower value of 210,000 yen/㎡ was used; at 215,000 yen/㎡ the ratio would be about 114.6%, and at 225,000 yen/㎡ about 117.3%. The same section was 190,000 yen/㎡ in 2024 and 200,000 yen/㎡ in 2025.

View source
Effective land area

Against the listed land area of 502.10 ㎡, the three-story wooden building has 271.77 ㎡ of floor area, using only about 18% of the allowed building coverage and about 54% of the allowed floor area ratio. Part of the lot may be unusable because of slopes, retaining walls or similar, but the assessment uses the listed area. Keeping the assessment ratio at 80% requires 273.4 ㎡ of effective land; if the unusable part exceeds about 225 ㎡ the ratio falls below 80% (about 83.8% with 300 ㎡ of effective land). The 3.94 ㎡ private road portion is treated as included in the land area and deducted, giving 498.16 ㎡. Kenbiya's notation treats the private road as separate; without the deduction the ratio would be about 112.8%. The conclusion is the same either way.

Building valuation assumptions

The building is a three-story wooden apartment with twelve 1K units (271.77 ㎡ of floor area) scheduled for completion in March 2027, and the listing shows its building confirmation number. As it is not yet completed, it is assessed as new, using the scheduled completion of March 2027 as its construction date.

On-site check from photos

We checked the listings on Kenbiya, Rakumachi (No. 3750883), HOME'S and athome, but there is not a single photo, and as the building is unfinished no exterior photos exist. Retaining walls, the height difference from the front road, stair access, a flag-shaped lot (access passage), row-type construction and the exterior could not be assessed. Elevations in the estimated range are 20.8–46.2 m, and the western side extends onto the slope rising toward the Ikuta Ryokuchi hills.

Rights and restrictions

The lot fronts a 4.0 m wide private road on the south side (an Article 42(2) road under the Building Standards Act), and the listing shows a private road portion of 3.94 ㎡. The share in the private road and consent for passage and excavation are not stated. The lot is in a Category 1 residential zone (building coverage 60%, floor area ratio 200%) and a quasi-fire prevention district, and no parking is mentioned.

What We Could Not Confirm

  • Retaining walls and height difference from the front road: these could not be checked because there are no photos. Elevations around the estimated range vary widely, from 20.8 m to 46.2 m, so an on-site check is needed. The listing also does not state the share in the private road in front (an Article 42(2) road) or whether consent for passage and excavation has been obtained.
  • Whether it is a flag-shaped lot and whether it is a row-type building: this could not be determined because there is no lot plan or photo. Only about 54% of the allowed floor area ratio is used on 502.10 ㎡ of land, so the lot may include a long access passage or unusable parts.
  • Condition of the building exterior: the building is unfinished, with completion scheduled for March 2027, so there are no exterior photos. The exterior and construction quality after completion need to be checked on site.
  • Location not identified: the listing gives only "Nagao" and no lot number, so the road price cannot be pinpointed precisely. We estimated Nagao 1-chome or 2-chome from the walking times to three stations; confirming the lot number requires an inquiry to the broker. Although it does not match the walking times, if the property fronted the 115,000–120,000 yen/㎡ sections in southern Nagao 2-chome (on the Miyamae Ward border), the assessment ratio would be about 79.9–81.6%.
  • Effective land area: only about 18% of the allowed building coverage and about 54% of the allowed floor area ratio are used, and part of the lot may be unusable because of slopes, retaining walls or similar. Keeping the assessment ratio at 80% requires 273.4 ㎡ of effective land; if the unusable part exceeds about 225 ㎡ the ratio falls below 80%. The survey map and actual conditions need to be checked.

※ 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

Onoya Nagao

Supermarket about 620 m in a straight line from the center of the estimated location range. Location in Nagao 1-chome, Tama Ward, Kawasaki confirmed on OpenStreetMap and with GSI reverse geocoding.

Source
FamilyMart Shukugawara 2-chome

Convenience store about 210 m in a straight line from the center of the estimated location range. Location in Shukugawara 2-chome, Tama Ward, Kawasaki confirmed on OpenStreetMap and with GSI reverse geocoding.

Source
7-Eleven Mukogaoka-Yuen

Convenience store about 250 m in a straight line from the center of the estimated location range. Location in Shukugawara 2-chome, Tama Ward, Kawasaki confirmed on OpenStreetMap and with GSI reverse geocoding.

Source

Neighborhood ② Dining Near the Station

Curry no Kagami

Curry restaurant (Sri Lankan) about 240 m in a straight line from the center of the estimated location range. Location in Nagao 1-chome, Tama Ward, Kawasaki confirmed on OpenStreetMap and with GSI reverse geocoding.

Source
Kura Sushi Kawasaki Shukugawara

Conveyor-belt sushi restaurant about 230 m in a straight line from the center of the estimated location range. Location in Shukugawara 2-chome, Tama Ward, Kawasaki confirmed on OpenStreetMap and with GSI reverse geocoding.

Source
Kocchu

Korean restaurant about 440 m in a straight line from the center of the estimated location range. Location in Higashi-Ikuta 1-chome, Tama Ward, Kawasaki confirmed on OpenStreetMap and with GSI reverse geocoding.

Source

About This Property

⚠️ There are no photos at all for this property, and the building is still under construction (completion scheduled for March 2027), so none of the following could be checked: whether there are retaining walls, the height difference from the front road, stair access, whether it is a flag-shaped lot, whether it is a row-type (attached) building, or the building's exterior. We checked the listings on Kenbiya, Rakumachi, HOME'S and athome, and none had any photos. In addition, the land is 502.10 ㎡ for a three-story wooden building with 271.77 ㎡ of floor area, so only about 18% of the allowed building coverage and about 54% of the allowed floor area ratio are used. The area around the estimated location ranges in elevation from 20.8 m to 46.2 m, and part of the lot may be unusable because of slopes, retaining walls or similar. The assessment uses the listed area as is, but keeping the assessment ratio at 80% requires 273.4 ㎡ of effective building land, and if the unusable part exceeds about 225 ㎡ the ratio falls below 80% (for example, about 83.8% with 300 ㎡ of effective land). Any consideration should be based on an on-site inspection and inquiries to the broker.

This is a newly built apartment building in Nagao, Tama Ward, Kawasaki, a 12-minute walk from Mukogaoka-Yuen Station on the Odakyu Odawara Line, a 16-minute walk from Shukugawara Station on the JR Nambu Line and an 18-minute walk from Noborito Station. The listing gives the address only as "Nagao" without the chome or lot number, so we estimated from the walking times to the three stations that it is in Nagao 1-chome or 2-chome. The location field shows this estimated range and does not identify the lot number. The building is a three-story wooden structure with twelve 1K units (19.87–22.69 ㎡ each) and 271.77 ㎡ of total floor area, and the listing shows its building confirmation number (No. 2026SBC-Kaku 01469H). It is planned to obtain a deterioration countermeasure grade and to be equipped with separate washbasins, bathroom dryers, heated toilet seats with bidet, air conditioners and more. The land is 502.10 ㎡ of freehold in a Category 1 residential zone (building coverage 60%, floor area ratio 200%) and a quasi-fire prevention district. It fronts a 4.0 m wide private road on the south side (an Article 42(2) road under the Building Standards Act); the listing does not state the share in the private road or whether consent for passage and excavation has been obtained. No parking is mentioned. The price is 146.5 million yen, with an expected gross yield of 6.66% (expected annual rent at full occupancy of 9.756 million yen).

The Reiwa 8 (2026) roadside land price of 210,000 yen/㎡ is used as the representative value. The estimated location range spans Nagao 1-chome and Nagao 2-chome. On the Reiwa 8 roadside price map, the local roads in Nagao 1-chome are tied at three sections each for 210,000 yen/㎡ and 215,000 yen/㎡, the lower being 210,000 yen/㎡, while 225,000 yen/㎡ is the most common value in Nagao 2-chome; as the chome cannot be determined, the lower value of 210,000 yen/㎡ was adopted. At 215,000 yen/㎡ the assessment ratio would be about 114.6%, and at 225,000 yen/㎡ about 117.3%. Values on arterial roads such as Fuchu Kaido are not included. The road price for the same section has risen from 190,000 yen/㎡ in 2024 and 200,000 yen/㎡ in 2025. The effective land area is 498.16 ㎡, deducting the 3.94 ㎡ private road portion as part of the land area. Kenbiya's notation treats the private road as separate; without the deduction the assessment ratio would be about 112.8%, and the conclusion is the same either way. Because the building is not yet completed, it is assessed as new, using the scheduled completion of March 2027 as its construction date.

Distances to nearby facilities are straight-line distances from the center of the estimated location range. The listing also mentions the Toeikai shopping street in front of Mukogaoka-Yuen Station and Odakyu Marche Noborito as nearby facilities. With no photos because the building is unfinished, and with several unconfirmed points that affect the assessment ratio — the location, the effective land area and the rights to the private road in front — any consideration should be based on an on-site inspection after completion and inquiries to the broker.

Estimated Financing

Assessed value ¥164,403,000 → estimated loan ¥146,500,000 (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 102.7%] Condominium building in Midori Ward, Sagamihara, Kanagawa — 15 min from Hashimoto Sta.
Assessed 102.7%
Source: Kenbiya
Condominium building

[Assessed 102.7%] Condominium building in Midori Ward, Sagamihara, Kanagawa — 15 min from Hashimoto Sta.

Midori Ward, Sagamihara, KanagawaJR Yokohama Line Hashimoto Sta. 15 min walk
¥200MExpected Yield 5.24%
[Assessed 81.6%] Detached house in Tsurumi Ward, Yokohama, Kanagawa — 16 min from Kagetsu-Sojiji Sta.
Assessed 81.6%
Source: athome
Detached house

[Assessed 81.6%] Detached house in Tsurumi Ward, Yokohama, Kanagawa — 16 min from Kagetsu-Sojiji Sta.

Tsurumi Ward, Yokohama, KanagawaKeikyu Main Line Kagetsu-Sojiji Sta. 16 min walk
¥32.8M
[Assessed 88.6%] Detached house in Chuo Ward, Sagamihara, Kanagawa — 14 min from Fuchinobe Sta.
Assessed 88.6%
Source: athome
Detached house

[Assessed 88.6%] Detached house in Chuo Ward, Sagamihara, Kanagawa — 14 min from Fuchinobe Sta.

Chuo Ward, Sagamihara, KanagawaJR Yokohama Line Fuchinobe Sta. 14 min walk
¥34.8M