積算100
[Assessed 106.8%] Detached house in Kawagoe, Saitama — 20 min from Shingashi Sta.
Assessed 106.8%Detached houseKawagoe, SaitamaShingashi Sta. 20 min walk

[Assessed 106.8%] Detached house in Kawagoe, Saitama — 20 min from Shingashi Sta.

Published: Updated:

Property Overview

LocationKawagoe, Saitama
Nearest StationTobu Tojo Line Shingashi Sta.
Walk20 min walk
Assessed Ratio106.8%Assessed 106.8%
Price¥3,900,000
TypeDetached house
StructureWooden
BuiltBuilt Jun 1972 (54 years old)
Land Area39.66㎡
Building Area40.66㎡

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¥3,900,000View listing

Assessed Value Breakdown

Land assessed value¥4,164,300
Building assessed value¥0
Total assessed value¥4,164,300
Asking price¥3,900,000
Assessed ratio106.8%

Calculation basis

  • Land = road price ¥105,000/m² × land area 39.66m²
  • Building = replacement cost ¥220,000/m² × floor area 40.66m² × remaining life 0y ÷ statutory life 22y
  • Built Jun 1972 (54 years old)

Official Road Price Trend (last 3 years)

Cumulative change 2024 → 2026: +5.0%
YearRoad price (JPY/m²)YoY
2024100,000—
2025105,000+5.0%
2026105,000±0.0%

※ 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 lot number is not disclosed, we narrowed down which part of Oaza Sunashinden the property is in using six sheets of the Reiwa 8 roadside price map and the valuation multiplier table, and checked the road access and site levels in the 14 listing photos.

Locating the road price

On the Reiwa 8 roadside price map, Oaza Sunashinden spans six sheets, and local road values range from 105 to 170 thousand yen/㎡ depending on the area. Since the lot number is not disclosed, we judged the property to be in the area on sheet 26156 from the listed 561 m distance to Takashina-Nishi Junior High School and the positions of lot numbers, and adopted 105 thousand yen/㎡, the most common local road value there (10 roads; the other 3 are 100 thousand yen/㎡). In 2024 the western part of this area was 100 thousand yen/㎡ and the counts were close, so we adopted the lower 100 thousand yen/㎡ for that year. 2025 and 2026 are 105 thousand yen/㎡. If the property faces a 100 thousand yen/㎡ road, the assessed ratio is about 101.7%.

View source
Rights and restrictions

In the Reiwa 8 valuation multiplier table for Kawagoe, Sunashinden is listed as a district where the urbanization promotion area is valued by roadside price and the urbanization control area by multiplier. The listing places the property in a Category 1 Low-rise Exclusive Residential Zone within the urbanization promotion area, and on sheet 26156 the small detached-house lots lie within the priced area, so we valued it by roadside price.

Effective land area

The listing states no private road burden, and the front road is a 4.0 m private designated road requiring no setback, so the registered 39.66 ㎡ is used as is. However, the lot is very small, and the 40.66 ㎡ floor area exceeds the lot area, so the building may exceed the designated floor area ratio of 100%.

Building valuation assumptions

The house is wooden and was built in June 1972 (54 years old), so the building is valued at zero. It is vacant and sold as-is with belongings left inside, without boundary demarcation and with the seller exempt from non-conformity liability. These conditions and the small lot are likely why the 3.9 million yen price is below the total roadside land value (about 4.16 million yen).

On-site check from photos

We checked all 14 listing photos. Only the exterior photo, taken from the private road on the south, shows the lot boundary; the front lawn and entrance are almost level with the road. The block walls on both sides of the entrance have the same ground level on both sides and are not retaining walls, and there are gaps to the neighboring houses, so it is not row-connected. There is no retaining wall, stepped access or flag-shaped lot. The north (rear) boundary is not shown.

What We Could Not Confirm

  • The lot is only 39.66 ㎡, and the listing does not say whether a minimum lot size is set for this Category 1 Low-rise Exclusive Residential Zone. If one is set, whether rebuilding is allowed on the existing lot needs to be confirmed with Kawagoe City.
  • The 40.66 ㎡ floor area exceeds the 39.66 ㎡ lot area, so the building may exceed the designated floor area ratio of 100%. Whether it is legally non-conforming and whether a building of the same size can be rebuilt need to be checked.
  • The listing does not mention the ownership share of the private designated road in front or consent for passage and excavation.
  • The north (rear) boundary does not appear in the photos, so the level difference with the neighbor and any retaining structure are unconfirmed. Because the sale is without boundary demarcation, the boundary positions are also not fixed.
  • Because the lot number is not disclosed, the roadside price area is estimated from the distance to the school and lot number positions. If the property faces a 100 thousand yen/㎡ road in the same area, the assessed ratio is about 101.7%.

※ 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

Yaoko

Supermarket about 450 m in a straight line from the representative point of lot 413, Sunashinden. OpenStreetMap and GSI reverse geocoding confirm it is in Oaza Fujima, Kawagoe.

Source
7-Eleven

Convenience store about 690 m in a straight line from the representative point of lot 413, Sunashinden. OpenStreetMap and GSI reverse geocoding confirm it is in Suwamachi, Kawagoe.

Source
Inageya

Supermarket about 1,060 m in a straight line from the representative point of lot 413, Sunashinden. OpenStreetMap and GSI reverse geocoding confirm it is in Oaza Sunashinden, Kawagoe.

Source

Neighborhood ② Dining Near the Station

Sukiya

Beef bowl restaurant about 650 m in a straight line from the representative point of lot 413, Sunashinden. OpenStreetMap and GSI reverse geocoding confirm it is in Suwamachi, Kawagoe.

Source
Tonden

Restaurant about 1,030 m in a straight line from the representative point of lot 413, Sunashinden. OpenStreetMap and GSI reverse geocoding confirm it is in Kumanocho, Kawagoe.

Source
Asakuma

Restaurant about 1,090 m in a straight line from the representative point of lot 413, Sunashinden. OpenStreetMap and GSI reverse geocoding confirm it is in Sunashinden 2-chome, Kawagoe.

Source

About This Property

This is a used detached house in Oaza Sunashinden, Kawagoe, Saitama, a 20-minute walk from Shingashi Station on the Tobu Tojo Line (30 minutes from Kamifukuoka Station and 44 minutes from Kawagoe Station). The price is 3.9 million yen. Oaza Sunashinden contains both urbanization promotion areas and urbanization control areas, but the listing places this property in a Category 1 Low-rise Exclusive Residential Zone within the urbanization promotion area (building coverage 50%, floor area ratio 100%), so we treat it as being on the urbanization promotion side. The listing gives 561 m to Kawagoe Municipal Takashina-Nishi Junior High School and notes that parks and schools are nearby.

The building is a two-story wooden 3DK (a 4.5-mat Western-style room and two 4.5-mat Japanese rooms) built in June 1972 (54 years old) with 40.66 ㎡ of floor area, on 39.66 ㎡ of freehold land (registered area). ⚠️ The house is vacant and is sold as-is with belongings left inside, without boundary demarcation, and with the seller exempt from liability for non-conformity. ⚠️ The lot is very small at 39.66 ㎡, and the total floor area of 40.66 ㎡ exceeds the lot area, so the building may exceed the designated floor area ratio of 100% (whether it is a legally non-conforming existing building needs to be checked). The listing does not say whether a minimum lot size applies in this zone, so whether the house can be rebuilt needs to be confirmed with Kawagoe City. The lot fronts a 4.0 m private road on the south (a designated road); the listing states no private road burden, but it does not mention the ownership share of the private road or consent for passage and excavation. Utilities are public water, public sewer and propane gas, and the transaction is an exclusive brokerage.

For the roadside land price we use the Reiwa 8 (2026) map and adopt 105 thousand yen/㎡, the most common value on the local roads in the part of Oaza Sunashinden where we judge the property to be (map sheet 26156), giving an assessed ratio of about 106.8%. Because the lot number is not disclosed, the area was judged from the distance to the school and the positions of lot numbers; local roads in other parts of the district range from 105 to 170 thousand yen/㎡. If the property faces a 100 thousand yen/㎡ road in the same area, the ratio is about 101.7%. ⚠️ The assessed value exceeds the price because the 54-year-old vacant building counts as zero, so the price is compared almost entirely with the land; in addition, the 39.66 ㎡ lot tends to face stricter conditions for rebuilding and financing, removing belongings and renovation will cost money, and the lack of boundary demarcation and the seller's liability exemption shift more risk to the buyer, all of which appear to be reflected in the price. The roadside price was 100 thousand yen/㎡ in 2024, 105 thousand in 2025 and 105 thousand in 2026.

In the exterior photo, the private road in front and the lawn on the lot are at the same level, and the step at the entrance is only a few centimeters. The block walls on both sides of the entrance (about 0.6 to 0.8 m) are boundary walls with the same ground level on both sides, not retaining walls. There are gaps to the neighboring houses on both sides, so the house is detached rather than row-connected, and there is no retaining wall, stepped access or flag-shaped lot. ⚠️ The north (rear) boundary does not appear in the photos, so any level difference with the neighbor there is unconfirmed. The price is low, but there are many points to check, such as whether rebuilding is possible, the floor area ratio, the boundaries and the belongings left inside. Because the lot number is not disclosed, distances to nearby places are straight-line distances (based on OpenStreetMap positions) from the representative point of lot 413, Sunashinden, in the area where we judge the property to be.

Estimated Financing

Assessed value ¥4,164,300 → estimated loan ¥3,900,000 (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 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%