積算100
[Assessed 106.1%] Detached house in Koto Ward, Tokyo — 8 min from Minami-Sunamachi Sta.
Assessed 106.1%Detached houseKoto Ward, TokyoMinami-Sunamachi Sta. 8 min walk

[Assessed 106.1%] Detached house in Koto Ward, Tokyo — 8 min from Minami-Sunamachi Sta.

Published: Updated:

Property Overview

LocationKoto Ward, Tokyo
Nearest StationTokyo Metro Tozai Line Minami-Sunamachi Sta.
Walk8 min walk
Assessed Ratio106.1%Assessed 106.1%
Price¥29,500,000
TypeDetached house
Expected Yield4.88%
StructureWooden
BuiltBuilt Apr 1982 (44 years old)
Land Area74.03㎡
Building Area73.7㎡

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¥29,500,000View listing

Assessed Value Breakdown

Land assessed value¥31,295,400
Building assessed value¥0
Total assessed value¥31,295,400
Asking price¥29,500,000
Assessed ratio106.1%

Calculation basis

  • Land assessed value was entered manually by the operator.
  • Building = replacement cost ¥220,000/m² × floor area 73.7m² × remaining life 0y ÷ statutory life 22y
  • Built Apr 1982 (44 years old)

Official Road Price Trend (last 3 years)

Cumulative change 2024 → 2026: +16.2%
YearRoad price (JPY/m²)YoY
2024370,000—
2025390,000+5.4%
2026430,000+10.3%

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

How We Checked This Property

We counted the local roads of Minamisuna 4-chome on the Reiwa 8 (2026) roadside land price maps, and checked the effective land area and the level differences around the lot using the listed setback area and 12 listing photos.

Locating the road price

We counted the local roads of Minamisuna 4-chome on the Reiwa 8 (2026) roadside land price maps (sheet numbers 30034 and 30033). Excluding sections along arterial roads such as Senki-Inari-dori, Kasaibashi-dori and Maruhachi-dori, the local road prices range from 330,000 to 490,000 yen/㎡, and the most common value, 430,000 yen/㎡ (11 sections), was used as the representative value. The property sits at the dead end of a 3.3 m wide road, and the road price of the section it fronts has not been identified. Even applying the lowest band in the town, 330,000 yen/㎡, the assessed land value still accounts for most of the price. The same 430,000 yen/㎡ sections were 370,000 yen/㎡ in Reiwa 6 and 390,000 yen/㎡ in Reiwa 7.

View source
Effective land area

The front road is a 3.3 m wide public road, and the listing states "setback required: 1.25 ㎡". The assessment uses 72.78 ㎡, the registered area of 74.03 ㎡ minus 1.25 ㎡, as the effective building land. 1.25 ㎡ corresponds to a setback depth of about 0.35 m times a frontage of about 3.6 m, consistent with setting back 2 m from the road's center line. Applying the 60% building coverage and 240% floor area ratio to the lot after the setback gives a maximum building footprint of about 43.6 ㎡ and a maximum total floor area of about 174.6 ㎡. No private-road share is listed.

Building valuation assumptions

The building is a two-story wooden house built in April 1982 (floor area 73.70 ㎡). At 44 years old it is past the 22-year statutory useful life for wooden buildings, so its assessed value is zero and the property is assessed on land value alone. It is an owner-change property rented at 120,000 yen per month, and the gross yield is shown inconsistently as 4.88% in the remarks and 4.52% in the promotional section; calculated from the monthly rent and the price, it is 4.88%.

On-site check from photos

We reviewed all 12 listing photos (4 exterior, 2 front road, 5 other, 1 floor plan). The lot is at the dead end of a 3.3 m wide public road, and the road, the access area and the lot are at the same level and flat. There are no retaining walls, steps or slopes, and the ground is at the same level on both sides of the brick wall on the boundary with the apartment building to the east. A gap and separate roofs are visible between the house and its western neighbor, so it is not a row house. Partway along the road there is a house standing on a retaining wall of about 1 m, but it does not adjoin the lot. The north (rear) boundary did not appear in the photos.

What We Could Not Confirm

  • The north (rear) boundary does not appear in the photos, so the level difference and the condition of any wall there have not been checked.
  • The property sits at the dead end of a 3.3 m wide road, and the road price of the section it fronts has not been identified. The most common local road price in the town, 430,000 yen/㎡, is used as the representative value.
  • The listing gives no information on the setback beyond "1.25 ㎡ required", so the position of the setback line (the road's center line) for rebuilding needs to be confirmed with Koto Ward or the broker.
  • The terms of the lease (contract period, renewal conditions, transfer of the deposit) and the reason the gross yield is shown as both 4.88% and 4.52% are not clear from the listing.
  • The house was built in April 1982, and the listing does not state whether its building permit was issued under the new earthquake-resistance standards that took effect in June 1981.

※ 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 (Minamisuna 2-chome)

Convenience store about 210 m in a straight line from the listing's map position. Location in Minamisuna 2-chome, Koto Ward confirmed on OpenStreetMap and with GSI reverse geocoding.

Source
FamilyMart (Minamisuna 5-chome)

Convenience store about 340 m in a straight line from the listing's map position. Location in Minamisuna 5-chome, Koto Ward confirmed on OpenStreetMap and with GSI reverse geocoding.

Source
OK Store Minamisuna

Supermarket about 680 m in a straight line from the listing's map position. Location in Minamisuna 2-chome, Koto Ward confirmed on OpenStreetMap and with GSI reverse geocoding.

Source

Neighborhood ② Dining Near the Station

Shabu-yo (Minamisuna 4-chome)

Shabu-shabu restaurant about 160 m in a straight line from the listing's map position. Location in the same town as the property, Minamisuna 4-chome, Koto Ward confirmed on OpenStreetMap and with GSI reverse geocoding.

Source
Sushiro Minamisuna

Conveyor-belt sushi restaurant about 320 m in a straight line from the listing's map position. Location in Minamisuna 5-chome, Koto Ward confirmed on OpenStreetMap and with GSI reverse geocoding.

Source
Kisoji (Minamisuna 6-chome)

Japanese restaurant about 440 m in a straight line from the listing's map position. Location in Minamisuna 6-chome, Koto Ward confirmed on OpenStreetMap and with GSI reverse geocoding.

Source

About This Property

This is a pre-owned two-story wooden detached house in Minamisuna 4-chome, Koto Ward, an 8-minute walk from Minami-Sunamachi Station on the Tokyo Metro Tozai Line. It is currently rented out and is listed as an owner-change property, sold with the tenant in place (120,000 yen per month, 1.44 million yen per year). The lot faces a 3.3 m wide public road on its southwest side and sits at the dead end of that road. The zoning is Quasi-Industrial (building coverage 60%, floor area ratio 240%), and the area is designated as a quasi-fire prevention district.

The land is 74.03 ㎡ (registered area) of freehold, and the building is a two-story wooden house built in April 1982 (floor area 73.70 ㎡, 4DK), with a 7-jo dining kitchen and a 6-jo Japanese-style room on the first floor and three 6-jo Japanese-style rooms on the second floor. The parking field reads "available, free of charge". ⚠️ Because the front road is less than 4 m wide, the listing states "setback required: 1.25 ㎡", and this portion has to be given up as road when the house is rebuilt. Applying the 60% building coverage and 240% floor area ratio to the 72.78 ㎡ lot remaining after the setback gives a maximum building footprint of about 43.6 ㎡ and a maximum total floor area of about 174.6 ㎡. The listing mentions no private-road share, leasehold, disclosure items or rebuilding restrictions.

For the assessment, the 72.78 ㎡ remaining after excluding the 1.25 ㎡ setback is treated as the effective building land. The Reiwa 8 (2026) roadside land price of 430,000 yen/㎡ is used as the representative value. Road prices on the local roads of Minamisuna 4-chome range from 330,000 to 490,000 yen/㎡, and the most common value, 430,000 yen/㎡, was adopted. The property sits at a dead end, and the road price of the section it fronts has not been identified. Applying the lowest band in the town, 330,000 yen/㎡, lowers the assessment ratio, but the assessed land value still accounts for most of the price. The building is 44 years old, past the 22-year statutory useful life for wooden buildings, so its assessed value is zero and the property is assessed on land value alone. The road price for the representative section has risen from 370,000 yen/㎡ in 2024 and 390,000 yen/㎡ in 2025. The gross yield is shown inconsistently within the listing, as 4.88% in the remarks and 4.52% in the promotional section; calculated from the monthly rent of 120,000 yen and the price of 29.5 million yen, it is 4.88%.

In the 12 listing photos, the front road and the lot are at the same level and flat, with no retaining walls, steps or slopes visible. There is a brick wall and fence on the boundary with the three-story apartment building to the east, but the ground on both sides is at the same level. The house stands separately from the neighboring house to the west, with a gap between them. The north (rear) boundary does not appear in the photos and has not been checked. Anyone considering the property should confirm the terms of the lease (contract period, transfer of the deposit, etc.) and the position of the setback line for rebuilding with the broker. Distances to nearby facilities are straight-line distances from the listing's map position.

Estimated Financing

Assessed value ¥31,295,400 → estimated loan ¥29,500,000 (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 detached housesGood 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 detached housesGood 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 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。

※ 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 106.6%] Land in Meguro Ward, Tokyo — 7 min from Fudomae Sta.
Assessed 106.6%
Source: athome
Land

[Assessed 106.6%] Land in Meguro Ward, Tokyo — 7 min from Fudomae Sta.

Meguro Ward, TokyoTokyu Meguro Line Fudomae Sta. 7 min walk
¥9.8M
[Assessed 81.2%] Apartment building in Ota Ward, Tokyo — 10 min from Otorii Sta.
Assessed 81.2%
Source: Rakumachi
Apartment building
2 sites

[Assessed 81.2%] Apartment building in Ota Ward, Tokyo — 10 min from Otorii Sta.

Ota Ward, TokyoKeikyu Airport Line Otorii Sta. 10 min walk
¥38.8MExpected Yield 5.26%
八王子市石川町の木造アパート(イメージ)
Assessed 84.2%
Source: Rakumachi
Apartment building

[Assessed 84.2%] Apartment building in Hachioji, Tokyo — 15 min from Kita-Hachioji Sta.

Hachioji, TokyoJR Hachiko Line Kita-Hachioji Sta. 15 min walk
¥83.8MExpected Yield 5.77%