積算100
[Assessed 144.9%] Detached house in Adachi Ward, Tokyo — 19 min from Nishi-Arai Sta.
Assessed 144.9%Detached houseAdachi Ward, TokyoNishi-Arai Sta. 19 min walk

[Assessed 144.9%] Detached house in Adachi Ward, Tokyo — 19 min from Nishi-Arai Sta.

Published: Updated:

Property Overview

LocationAdachi Ward, Tokyo
Nearest StationTobu Skytree Line Nishi-Arai Sta.
Walk19 min walk
Assessed Ratio144.9%Assessed 144.9%
Price¥13,000,000
TypeDetached house
Expected Yield6.4%
StructureWooden
BuiltBuilt Sep 1988 (38 years old)
Land Area78.49㎡
Building Area95.03㎡

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.

Rakumachi¥13,000,000View listing

Assessed Value Breakdown

Land assessed value¥18,837,600
Building assessed value¥0
Total assessed value¥18,837,600
Asking price¥13,000,000
Assessed ratio144.9%

Calculation basis

  • Land = road price ¥240,000/m² × land area 78.49m²
  • Building = replacement cost ¥220,000/m² × floor area 95.03m² × remaining life 0y ÷ statutory life 22y
  • Built Sep 1988 (38 years old)

Official Road Price Trend (last 3 years)

Cumulative change 2024 → 2026: +9.1%
YearRoad price (JPY/m²)YoY
2024220,000—
2025230,000+4.5%
2026240,000+4.3%

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

How We Checked This Property

We enlarged the three site photos printed on the Rakumachi flyer, counted the block-road values in Shimane 2-chome on the 2026 route price maps, and read the leaseback repurchase option and building coverage figures side by side.

Locating the road price

On the 2026 route price maps (sheets 51043 and 51051), 240,000 and 245,000 yen/m² each appear on 9 block-road sections in Shimane 2-chome, the most of any value, so we use the lower 240,000 yen/m² (220,000 in 2024 and 230,000 in 2025). The lowest band in the district (210,000 yen/m²) gives about 109.9%, and the highest (290,000 yen/m²) about 151.7%.

View source
Rights and restrictions

The flyer says "leaseback investment property" and "repurchase option at 13 million yen, effective after 8 years". If exercised, the buyer gives up the property for 13 million yen, below both the 15 million yen price and the route-price land value (about 18.84 million yen). The assessed ratio assumes the option is not exercised.

On-site check from photos

Rakumachi has a single flyer image; we enlarged the three site photos printed on it. The block wall in front of the house (about five courses, about 1.0 m high) has ground at the same level on both sides and is a boundary wall, not a retaining wall. No steps, stairs or slopes are shown, and on the visible side the house stands apart from its neighbor, so it is not a row house.

Effective land area

The flyer states no private-road share, no setback and a public road under Article 42-1-1, so we value the full 78.49 m² lot. With a 49.87 m² first floor on 78.49 m² there is no room for an access strip, so we judged it is not a flag-shaped lot. GSI elevation data also shows flat low-lying ground.

Building valuation assumptions

The wooden two-story house was built in September 1988 and is past its 22-year statutory useful life, so the building is valued at zero. The first-floor area is about 63.5% of the lot, above the designated 60% building coverage.

What We Could Not Confirm

  • If the repurchase option (after 8 years, 13 million yen) is exercised, the buyer gives up the property for 13 million yen. When the option period ends, the conditions for exercising it, whether it is registered, and the lease type (ordinary or fixed-term) and term are not in the listing and need to be confirmed with the agent.
  • First-floor area divided by lot area is about 63.5%, above the designated 60% building coverage. Whether a corner-lot allowance applies or the building is non-conforming needs to be confirmed.
  • Sewage and gray water are listed as "under investigation", so whether the house is connected to the public sewer is unconfirmed.
  • Road width, direction and frontage are not in the listing, and the front road is not shown head-on in the photos. Steps or retaining walls on the boundary not shown are also unconfirmed.
  • The lot number is not disclosed, so we have not determined which route-price band in Shimane 2-chome (210,000 to 290,000 yen/m²) the lot faces.

※ 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 in Shimane 3-chome, Adachi Ward, about 360 m southwest of the map point on the Rakumachi listing in a straight line (OpenStreetMap).

Source
Welcia Pharmacy

Drugstore in Shimane 3-chome, Adachi Ward, about 410 m southwest of the map point on the Rakumachi listing in a straight line (OpenStreetMap).

Source
FamilyMart

Convenience store in Shimane 2-chome, Adachi Ward, about 80 m west of the map point on the Rakumachi listing in a straight line (OpenStreetMap).

Source

Neighborhood ② Dining Near the Station

Yuzuan

Japanese restaurant in Shimane 2-chome, Adachi Ward, about 130 m southwest of the map point on the Rakumachi listing in a straight line (OpenStreetMap).

Source
COCO'S

Family restaurant in Shimane 4-chome, Adachi Ward, about 260 m west of the map point on the Rakumachi listing in a straight line (OpenStreetMap).

Source
Washoku Sato

Japanese family restaurant in Shimane 1-chome, Adachi Ward, about 340 m southwest of the map point on the Rakumachi listing in a straight line (OpenStreetMap).

Source

About This Property

⚠️ This is a leaseback sale: the seller will keep living in the house as the tenant. The flyer states that it comes with a repurchase option at 13 million yen, effective after 8 years. If the option is exercised, the buyer has to give up the property for 13 million yen, which is 2 million yen below the 15 million yen price and about 5.84 million yen below the land value calculated from the route price (about 18.84 million yen). The listing does not state when the option period ends, the conditions for exercising it, whether it is registered, or the type and term of the lease, so these need to be confirmed with the agent.

The property is in Shimane 2-chome, Adachi Ward, Tokyo, a 19-minute walk from Nishi-Arai Station on the Tobu Skytree Line (Isesaki Line). It lies in a Category 1 medium-to-high-rise exclusive residential zone (building coverage 60%, floor area ratio 200%) and a quasi-fire prevention district, and the terrain is described as flat. The wooden two-story house with a slate roof was built in September 1988 (38 years old), has a 2LDK layout and 95.03 m² of floor area (49.87 m² on the first floor and 45.16 m² on the second), on 78.49 m² of freehold residential land. According to the flyer, the front road is a public road under Article 42-1-1 of the Building Standards Act, with no private-road share and no setback, but the road width and direction are not given.

The rent is 80,000 yen per month (960,000 yen per year), a 6.40% gross yield. The seller currently lives there and the house is to continue as a rental after the sale. The first-floor area of 49.87 m² is about 63.5% of the 78.49 m² lot, above the designated 60% building coverage, so it needs to be confirmed whether a corner-lot allowance applies or the building is non-conforming due to later rule changes. Utilities are public water and city gas, while sewage and gray water are listed as "under investigation". No parking is listed, though a car is parked beside the house in the exterior photo.

The 2026 route price is 240,000 yen/m² (220,000 yen/m² in 2024 and 230,000 yen/m² in 2025). Among the block roads in Shimane 2-chome, 240,000 and 245,000 yen/m² are tied as the most common values, and the lower one is used. The building is past its statutory useful life and is valued at zero; the land alone comes to about 125.6% of the price, and about 109.9% even at the lowest band in the district (210,000 yen/m²). If the repurchase option is exercised, however, this land value is not reflected in the amount received. Rakumachi has only one flyer image, but in the exterior photo printed on it, the block wall in front of the house (about 1.0 m high) has ground at the same level on both sides and is not a retaining wall, and no steps or stairs are visible. The front road is not shown head-on, and the boundary on the side not shown is unconfirmed. Nearby places are given as straight-line distances from the Rakumachi map point (OpenStreetMap).

Estimated Financing

Assessed value ¥18,837,600 → estimated loan ¥13,000,000 (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 117.3%] Condominium building in Mizuho, Nishitama District, Tokyo — 20 min from Hakonegasaki Sta.
Assessed 117.3%
Source: Kenbiya
Condominium building

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

Mizuho, Nishitama District, TokyoJR Hachiko Line Hakonegasaki Sta. 20 min walk
¥1.700MExpected Yield 7.26%
[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