積算100
[Assessed 82.2%] Apartment building in Nerima Ward, Tokyo — 13 min from Nerima-Takanodai Sta.
Assessed 82.2%Apartment buildingNerima Ward, TokyoNerima-Takanodai Sta. 13 min walk

[Assessed 82.2%] Apartment building in Nerima Ward, Tokyo — 13 min from Nerima-Takanodai Sta.

Published: Updated:

Property Overview

LocationNerima Ward, Tokyo
Nearest StationSeibu Ikebukuro Line Nerima-Takanodai Sta.
Walk13 min walk
Assessed Ratio82.2%Assessed 82.2%
Price¥75,400,000
TypeApartment building
Expected Yield7%
StructureWooden
BuiltBuilt Mar 2016 (10 years old)
Land Area135.12㎡
Building Area133.64㎡

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¥75,400,000View listing

Assessed Value Breakdown

Land assessed value¥45,940,800
Building assessed value¥16,036,800
Total assessed value¥61,977,600
Asking price¥75,400,000
Assessed ratio82.2%

Calculation basis

  • Land = road price ¥340,000/m² × land area 135.12m²
  • Building = replacement cost ¥220,000/m² × floor area 133.64m² × remaining life 12y ÷ statutory life 22y
  • Built Mar 2016 (10 years old)

Official Road Price Trend (last 3 years)

Cumulative change 2024 → 2026: +9.7%
YearRoad price (JPY/m²)YoY
2024310,000—
2025330,000+6.5%
2026340,000+3.0%

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

How We Checked This Property

Rather than repeating the listing, we cross-checked four listings of the same property to fill blank fields, and counted the local streets of Fujimidai 4-chome section by section on the 2026 road price maps.

Locating the road price

Fujimidai 4-chome spans four road price map sheets. Counting the local streets section by section, 360,000, 340,000, 350,000 and 370,000 yen/㎡ appear in almost equal numbers, so we used the lowest, 340,000 yen/㎡. The commercial band along Kanpachi-dori was not used.

View source
Effective land area

We used the listed land area of 135.12㎡ as is. Another listing notes a private road of 21.07㎡, but Kenbiya's rules state that land area excludes private roads, and the site plan shows the lot fronting the public road to the north directly. Building coverage and floor area ratios calculated on 135.12㎡ are also within the designated limits.

Listing check

In the Kenbiya listing the road access, zoning and coverage/floor-area fields were blank. We filled them (4m public road, about 10m frontage, Category 1 Exclusively Low-rise Residential, etc.) from three other listings of the same property, registered from 16 September 2026, whose price, land area, floor area, completion date and walking time all match.

On-site check from photos

We collected 14 photos from other listings of the same property and checked the exterior, sides, rear and site plan. The front and the east and west sides are level with the road and neighbours, with no retaining wall, step or stair access. There is a block wall on the neighbour's side at the rear; we measured three north–south profiles with GSI elevation data and confirmed there is no height difference of 1m or more.

What We Could Not Confirm

  • The details of the master lease (to the end of May 2028, five-year automatic renewal), including rent, termination and renewal conditions, are not in the listing.
  • The listed income of 5.28 million yen is after the master-lease fee; actual variable costs such as electricity, gas, water and internet are unknown.
  • The location and ownership of the 21.07㎡ private road noted in another listing are unknown.

※ 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

Seiyu

Supermarket, about 260m in a straight line from the centre of block 24, Fujimidai 4-chome to its OpenStreetMap location.

Source
Belc

Supermarket, about 420m in a straight line from the centre of block 24, Fujimidai 4-chome to its OpenStreetMap location.

Source
FamilyMart

Convenience store in Takanodai 2-chome, Nerima Ward, about 200m in a straight line from the centre of block 24, Fujimidai 4-chome to its OpenStreetMap location.

Source

Neighborhood ② Dining Near the Station

Big Boy

Hamburg steak family restaurant in Takanodai 2-chome, Nerima Ward, about 190m in a straight line from the centre of block 24, Fujimidai 4-chome to its OpenStreetMap location.

Source
Sukiya

Gyudon fast-food restaurant in Takanodai 2-chome, Nerima Ward, about 220m in a straight line from the centre of block 24, Fujimidai 4-chome to its OpenStreetMap location.

Source
Kisoji

Shabu-shabu and Japanese restaurant in Yahara 1-chome, Nerima Ward, about 300m in a straight line from the centre of block 24, Fujimidai 4-chome to its OpenStreetMap location.

Source

About This Property

A small apartment building run as a share house in Fujimidai 4-chome, Nerima Ward, listed as a 13-minute walk from Nerima-Takanodai Station on the Seibu Ikebukuro Line. The building is called NOARK Fujimidai 4-chome II, and another listing gives the residential address (Fujimidai 4-24-19). The zoning is Category 1 Exclusively Low-rise Residential (50% building coverage / 100% floor area ratio) in a quasi-fire-prevention district, and the site fronts a 4m-wide public road (Building Standards Act Article 42-1-1) to the north with a frontage of about 10m.

The building is a two-story wooden structure completed in March 2016, with a total floor area of 133.64㎡. It has 11 rooms (5 on the ground floor, 6 upstairs; each a studio of 7.09–7.29㎡) with a shared kitchen, toilets, showers and washbasins. The land is 135.12㎡, freehold, registered as residential land. The price is 75.4 million yen, and the listing gives annual income of 5.28 million yen when fully let (gross yield 7.00%). This figure is after deducting the master-lease fee (20% of total rent and management fees), and variable costs such as electricity, gas, water and internet are borne by the owner. The buyer must take over the master-lease contract, which runs to the end of May 2028 (with five-year automatic renewal).

At 10 years old, 12 of the 22-year statutory useful life for wooden buildings remain, so the building also carries an assessed value. For the road price, the local streets of Fujimidai 4-chome are split between 340,000 and 370,000 yen/㎡ in almost equal numbers of sections, so we used the lowest of these, 340,000 yen/㎡. It has risen about 9.7% in two years from 310,000 yen/㎡ in 2024. The section the site actually fronts on the north is 330,000 yen/㎡; using that value gives an assessment ratio of about 80.4%.

⚠️ In the Kenbiya listing the road access, zoning and coverage/floor-area fields are blank; we filled them from three other listings of the same property. One of those listings also notes a private road of 21.07㎡, but the site plan shows the lot fronting the public road directly, and the location and ownership of that private road are unknown. The photos show the front and sides level with the road and neighbours, and for the block wall at the rear we confirmed with GSI elevation data that there is no height difference of 1m or more. Before deciding, the master-lease terms (rent, termination and renewal conditions), actual variable costs and the private road should be confirmed with the listing agent. Distances to nearby facilities are straight-line distances from the centre of block 24, Fujimidai 4-chome, to their OpenStreetMap locations.

Estimated Financing

Assessed value ¥61,977,600 → estimated loan ¥61,970,000 (82% 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 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%