積算100
[Assessed 91.4%] Apartment building in Nerima Ward, Tokyo — 12 min from Kami-Shakujii Sta.
Assessed 91.4%Apartment buildingNerima Ward, TokyoKami-Shakujii Sta. 12 min walk

[Assessed 91.4%] Apartment building in Nerima Ward, Tokyo — 12 min from Kami-Shakujii Sta.

Published: Updated:

Property Overview

LocationNerima Ward, Tokyo
Nearest StationSeibu Shinjuku Line Kami-Shakujii Sta.
Walk12 min walk
Assessed Ratio91.4%Assessed 91.4%
Price¥119,000,000
TypeApartment building
Expected Yield4.56%
StructureLight steel frame
BuiltBuilt Jun 1998 (28 years old)
Land Area302.24㎡
Building Area268.3㎡

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¥119,000,000View listing

Assessed Value Breakdown

Land assessed value¥108,806,400
Building assessed value¥0
Total assessed value¥108,806,400
Asking price¥119,000,000
Assessed ratio91.4%

Calculation basis

  • Land = road price ¥360,000/m² × land area 302.24m²
  • Building = replacement cost ¥220,000/m² × floor area 268.3m² × remaining life 0y ÷ statutory life 22y
  • Built Jun 1998 (28 years old)

Official Road Price Trend (last 3 years)

Cumulative change 2024 → 2026: +9.1%
YearRoad price (JPY/m²)YoY
2024330,000—
2025340,000+3.0%
2026360,000+5.9%

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

How We Checked This Property

From 5 exterior and road photos on athome and the listing's surroundings information, we estimated the property to be at the east end of the district, then counted block-road route prices in Sekimachi-minami 1-chome on two FY2026 route price map sheets.

Locating the road price

On the FY2026 route price maps (sheets 49076 and 49075), 360,000 yen/m² is the most common value among block roads in Sekimachi-minami 1-chome (about 12 sections); the others are 340,000-370,000 yen/m². Excluding arterial roads such as Ome Kaido and Senkawa-dori, we took the mode of 360,000 yen/m² as representative. It has risen from 330,000 yen/m² in 2024 and 340,000 yen/m² in 2025. The boundary road with Kamiigusa, Suginami Ward, which the property is estimated to face, is 390,000-400,000 yen/m², higher than the representative value, but we used the most common value in the district. At the boundary-road value the assessment would be about 99.1-101.6%, and even at the district's lowest value of 340,000 yen/m² it is about 86.4%.

View source
Listing check

The street number is not listed. From the surroundings note "Kamiigusa-nishi Park 30 m" and a road photo showing a park with a guardrail across the road, we estimated the lot to be at the east end of the district, facing the boundary road with Kamiigusa, Suginami Ward, on its southeast side.

Effective land area

The listing states no private-road share, frontage on a 6.4 m public road (no setback needed) and flat terrain, so we assessed the registered 302.24 m² as is.

Building valuation assumptions

The building is a two-story light-gauge steel structure built in June 1998 (28 years old) and past the statutory useful life for light-gauge steel used in this site's assessment (22 years), so its assessed value is zero. The assessment is land only, about 91.4% of the price.

On-site check from photos

We checked 3 exterior photos and 2 photos of the road in front. The lot is level with the road and with the neighboring lots on both sides. The one-to-two-course block base and mesh fence along the road retain less than 0.3 m, and none of a retaining wall, step, stair-only access or flag-shaped lot applies.

What We Could Not Confirm

  • The rear (northwest) boundary does not appear in the photos, so level differences or retaining walls with the neighboring lot have not been confirmed. The area is flat land on the Musashino Plateau, and the listing also describes the terrain as flat.
  • The street number is not listed, and the location is an estimate from the surroundings information and photos. If the estimate is wrong, the route price of the road in front would also change.
  • The listing does not show whether the projected annual rent of 5.436 million yen (projected yield 4.56%) includes assumed rent for the one unit currently used by the seller.

※ 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

Inageya Nerima Kami-Shakujii Minami

Supermarket listed in the source listing (athome) surroundings information as 650 m from the property. Using OpenStreetMap and GSI reverse geocoding, we confirmed an Inageya store in Sekimachi-minami 1-chome, Nerima Ward.

Source
Welpark Nerima Kami-Shakujii Minami

Drugstore listed in the source listing (athome) surroundings information as 680 m from the property. Using OpenStreetMap and GSI reverse geocoding, we confirmed a Welpark store in Sekimachi-minami 1-chome, Nerima Ward.

Source

Neighborhood ② Dining Near the Station

Red Lobster Nerima Sekimachi

Seafood restaurant about 140 m in a straight line south of the centroid of Sekimachi-minami 1-chome. Confirmed via OpenStreetMap and GSI reverse geocoding to be in Sekimachi-minami 1-chome, Nerima Ward.

Source
Royal Host Zenpukuji

Family restaurant about 150 m in a straight line west of the centroid of Sekimachi-minami 1-chome. Confirmed via OpenStreetMap and GSI reverse geocoding to be in Sekimachi-minami 1-chome, Nerima Ward.

Source
Kentucky Fried Chicken Sekimachi

Fast-food restaurant about 170 m in a straight line west of the centroid of Sekimachi-minami 1-chome. Confirmed via OpenStreetMap and GSI reverse geocoding to be in Sekimachi-minami 1-chome, Nerima Ward.

Source

About This Property

A whole apartment building in Sekimachi-minami 1-chome, Nerima Ward, a 12-minute walk (960 m per the listing) from Kami-Shakujii Station on the Seibu Shinjuku Line. It lies in a residential area zoned Category 1 Low-Rise Exclusive Residential (building coverage 50%, floor area ratio 100%, Category 1 height district) and fronts a 6.4 m public road on its southeast side for 14.0 m. Across the road is Kamiigusa-nishi Park on the Suginami Ward side (30 m per the listing). According to the listing, the Inageya Nerima Kami-Shakujii Minami supermarket is 650 m away and the Welpark Nerima Kami-Shakujii Minami drugstore is 680 m away.

The building is a two-story light-gauge steel structure with a slate roof, containing 6 units (43.74 m² each) and 268.30 m² of total floor area, built in June 1998 (28 years old). The land is 302.24 m² per the registry, freehold, with no private-road share, and the terrain is listed as flat. It is being sold with tenants in place (owner change): as of September 25, 2026, 5 of the 6 units were rented and 1 was used by the seller. The listing gives projected annual rent of 5.436 million yen and a projected yield of 4.56%. There is no parking. The transaction is through an exclusive brokerage agreement, and the remarks and restrictions mention no rebuilding prohibition, missing building confirmation or encroachment.

We used the FY2026 (Reiwa 8) route price of 360,000 yen/m². Block roads in Sekimachi-minami 1-chome range from 340,000 to 370,000 yen/m², and 360,000 yen/m² is the most common, so we took it as representative (up about 9.1% over two years from 330,000 yen/m² in 2024 and 340,000 yen/m² in 2025). The property is estimated to face the boundary road with Kamiigusa, Suginami Ward, at the east end of the district; that road's route price is 390,000-400,000 yen/m², higher than the representative value, which would put the assessment at about 99.1-101.6%, while even the lowest value in the district, 340,000 yen/m², gives about 86.4%. The building is 28 years old and past the statutory useful life for light-gauge steel (22 years in this site's assessment settings), so its assessed value is zero; the assessment of about 91.4% is land only.

In the 3 exterior photos and 2 photos of the road in front, the lot is level with the road and with the neighboring lots on both sides. The one-to-two-course block base and mesh fence along the road retain less than 0.3 m, so there is no retaining wall, step, stair-only access or flag-shaped lot. ⚠️ The rear (northwest) boundary does not appear in the photos and has not been confirmed. The street number is not listed, so the location is an estimate based on the listing's surroundings information and photos. Distances to the restaurants are straight-line distances measured on OpenStreetMap from the centroid of Sekimachi-minami 1-chome (GSI address search); the property, estimated to be at the east end of the district, may be farther away. The listing was published on September 29, 2026.

Estimated Financing

Assessed value ¥108,806,400 → estimated loan ¥108,800,000 (91% 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 apartment buildingsGood 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 apartment buildingsGood 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 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。

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

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

Koto Ward, TokyoTokyo Metro Tozai Line Minami-Sunamachi Sta. 8 min walk
¥29.5MExpected Yield 4.88%