積算100
[Assessed 117.3%] Condominium building in Mizuho, Nishitama District, Tokyo — 20 min from Hakonegasaki Sta.
Assessed 117.3%Condominium buildingMizuho, Nishitama District, TokyoHakonegasaki Sta. 20 min walk

[Assessed 117.3%] Condominium building in Mizuho, Nishitama District, Tokyo — 20 min from Hakonegasaki Sta.

Published: Updated:

Property Overview

LocationMizuho, Nishitama District, Tokyo
Nearest StationJR Hachiko Line Hakonegasaki Sta.
Walk20 min walk
Assessed Ratio117.3%Assessed 117.3%
Price¥170,000,000
TypeCondominium building
Expected Yield7.26%
StructureReinforced concrete (RC)
BuiltBuilt Jul 1993 (33 years old)
Land Area1,410.03㎡
Building Area894.96㎡

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¥170,000,000View listing

Assessed Value Breakdown

Land assessed value¥111,392,370
Building assessed value¥87,972,664
Total assessed value¥199,365,034
Asking price¥170,000,000
Assessed ratio117.3%

Calculation basis

  • Land = road price ¥79,000/m² × land area 1,410.03m²
  • Building = replacement cost ¥330,000/m² × floor area 894.96m² × remaining life 14y ÷ statutory life 47y
  • Built Jul 1993 (33 years old)

Official Road Price Trend (last 3 years)

Cumulative change 2024 → 2026: +2.6%
YearRoad price (JPY/m²)YoY
202477,000—
202577,000±0.0%
202679,000+2.6%

※ 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 floor area in the Kenbiya listing did not match the number of units, we compared it with another agent's listing of the same building and checked the 2026 road price maps, the seven listing photos and GSI elevation data.

Locating the road price

We confirmed the address (Tonogaya 926) with the GSI address search and aerial photos and placed it on the 2026 road price map (sheet 58117). Oaza Tonogaya has no chome subdivisions, so we counted the local streets in Tonogaya on this sheet and used the most common value, 79,000 yen/㎡ (8 sections, leasehold ratio D). Other values include 76,000 yen/㎡ on 4 sections and 74,000 yen/㎡ on 3 sections; the arterial Ome-kaido and Shin-Ome-kaido were excluded. We followed the same local street for three years: 77,000 yen/㎡ in 2024 and 2025 and 79,000 yen/㎡ in 2026. The section of Ome-kaido that the site faces is 80,000 yen/㎡; using that gives an assessed ratio of about 118.1%, and even the lowest value in Tonogaya on the sheet, 68,000 yen/㎡, gives about 108.1%.

View source
Building valuation assumptions

The Kenbiya listing gives a floor area of 99.96㎡, but this does not match a four-storey building with 16 units (56㎡ × 16 = 896㎡), so we judged it to be an error and used the 894.96㎡ in another agent's listing of the same building (LIFULL HOME'S real estate investment). Calculated with 99.96㎡, the assessed ratio would be about 71%. 894.96㎡ is almost the same as the total of the unit areas, so the actual floor area including common corridors and stairs may be larger.

Rights and restrictions

The other agent's listing states that part of the site is farmland and that the notification under Article 5 of the Agricultural Land Act is the buyer's responsibility. Since the farmland area is not listed, we valued the whole 1,410.03㎡ at the road price without deducting site preparation costs. Up to 20m from Ome-kaido is a Category 1 residential zone (60%, 200%) and beyond that a Category 1 low-rise exclusive residential zone (40%, 80%).

On-site check from photos

The same listing also appears on LIFULL HOME'S real estate investment, and we opened all seven of its photos. The road on the south is flat, the planter in front of the building is about 0.5 to 0.6m high, and the ground floor is almost level with the road. The parking area on the north is also flat asphalt, with no visible retaining walls or slopes. The GSI 1m elevation mesh rises gently from 132.1m at the south road to 134.4m about 120m north into the site (about 1.5 to 2%), with no steps. The east and west boundaries with the neighbours are not fully shown in the photos.

What We Could Not Confirm

  • Part of the site is said to be farmland, but its location and area are not listed. The procedure and cost of the Agricultural Land Act Article 5 notification (the buyer's responsibility) and the registered land category need to be confirmed with the agent.
  • The floor area used is the 894.96㎡ from another agent's listing. The exact floor area in the registry or inspection certificate has not been confirmed.
  • How the site is divided by the zoning boundary (20m from Ome-kaido) is not clear from the listings, and this affects the scale that could be built in a rebuild.
  • The east and west boundaries with the neighbours are not fully shown in the photos, and according to the other agent's listing the seller is exempt from indicating boundaries.
  • The seller is exempt from liability for non-conformity. We have not been able to confirm the repair history or the condition of the equipment in the 33-year-old building.

※ 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

Convenience store, about 150m in a straight line from the address position (Tonogaya 926) to its OpenStreetMap position. Confirmed with the GSI reverse geocoder to be in Tonogaya, Mizuho.

Source
Japan Meat Seisenkan Mizuho

Supermarket inside Joyful Honda Mizuho, about 590m in a straight line from the address position to its OpenStreetMap position. Confirmed with the GSI reverse geocoder to be in Tonogaya, Mizuho.

Source
Drugstore Seki Mizuho

Drugstore, about 870m in a straight line from the address position to its OpenStreetMap position. Confirmed with the GSI reverse geocoder to be in Musashi, Mizuho.

Source

Neighborhood ② Dining Near the Station

CoCo Ichibanya Tokyo Mizuho

Curry restaurant, about 470m in a straight line from the address position to its OpenStreetMap position. Confirmed with the GSI reverse geocoder to be in Tonogaya, Mizuho.

Source
Marugen Ramen Mizuho

Ramen restaurant, about 490m in a straight line from the address position to its OpenStreetMap position. Confirmed with the GSI reverse geocoder to be in Tonogaya, Mizuho.

Source
Uobei Mizuho

Conveyor-belt sushi restaurant, about 510m in a straight line from the address position to its OpenStreetMap position. Confirmed with the GSI reverse geocoder to be in Tonogaya, Mizuho.

Source

About This Property

'Green Mansion' is a whole apartment building in Tonogaya, Mizuho, Nishitama District, listed as a 20-minute walk from Hakonegasaki Station on the JR Hachiko Line. The lot faces Ome-kaido (a metropolitan road about 7m wide) on the south. The area has the large Joyful Honda Mizuho shopping complex and restaurants along Ome-kaido, and the nearest convenience store is about 150m from the address in a straight line.

The building is a four-storey reinforced concrete structure completed in July 1993, with 16 units of 3LDK (56㎡ each), all with separate bath and toilet, and 25 parking spaces. The price is 170 million yen, with projected full-occupancy annual income of 12.348 million yen (gross yield 7.26%); it is currently tenanted and sold as is. According to another agent's listing of the same building, 15 of the 16 units are occupied (the one vacant unit is used by the owner), and the seller is exempt from liability for non-conformity and from the obligation to indicate boundaries. The land is 1,410.03㎡ (426.53 tsubo), freehold, with no private road burden listed. It spans two zones: up to 20m from Ome-kaido is a Category 1 residential zone (building coverage 60%, floor area ratio 200%) and beyond that a Category 1 low-rise exclusive residential zone (40%, 80%), within a quasi-fire prevention district. ⚠️ The other agent's listing states that part of the site is farmland and that the notification under Article 5 of the Agricultural Land Act is the buyer's responsibility. The area of the farmland is not listed.

⚠️ On the floor area: the Kenbiya listing gives 99.96㎡, but this does not match a four-storey building with 16 units (56㎡ × 16 = 896㎡), so we judged it to be an error and used the 894.96㎡ shown in another agent's listing of the same building. Calculated with 99.96㎡, the assessed ratio would be about 71%. 894.96㎡ is almost the same as the total of the unit areas, so the actual floor area including common corridors and stairs may be larger. For the road price we used 79,000 yen/㎡ (leasehold ratio D), the most common value among local streets in Oaza Tonogaya; it has risen about 2.6% from 77,000 yen/㎡ in 2024 and 2025. The assessed ratio is about 117.3%, and the land alone is valued at about 65.5% of the price. The farmland part is valued at the same road price as residential land, with no deduction for site preparation. The building is 33 years old, and its value declines with age.

This is a 33-year-old reinforced concrete apartment building on a large site, where the land accounts for most of the assessment. The location and area of the farmland, the Agricultural Land Act notification procedure and the exact floor area need to be confirmed with the agent. The nearby places are straight-line distances from the position of the address (Tonogaya 926) found with the GSI address search to their OpenStreetMap positions, and we confirmed with the GSI reverse geocoder that each is within Mizuho.

Estimated Financing

Assessed value ¥199,365,034 → estimated loan ¥170,000,000 (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 condominium 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 condominium 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 condominium 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 95.7%] Land in Hino, Tokyo — 11 min from Naganuma Sta.
Assessed 95.7%
Source: SUUMO / athome
Land
2 sites

[Assessed 95.7%] Land in Hino, Tokyo — 11 min from Naganuma Sta.

Hino, TokyoKeio Line Naganuma Sta. 11 min walk
¥14.8M
[Assessed 106.7%] Land in Chofu, Tokyo — 16 min from Nishi-Chofu Sta.
Assessed 106.7%
Source: SUUMO
Land

[Assessed 106.7%] Land in Chofu, Tokyo — 16 min from Nishi-Chofu Sta.

Chofu, TokyoKeio Line Nishi-Chofu Sta. 16 min walk
¥16.5M
大田区羽田の売地(イメージ)
Assessed 89.5%
Source: Kenbiya
Land

[Assessed 89.5%] Land in Ota Ward, Tokyo — 9 min from Tenkubashi Sta.

Ota Ward, TokyoKeikyu Airport Line Tenkubashi Sta. 9 min walk
¥1.5800M