
[Assessed 91.6%] Condominium building in Sakado, Saitama — 15 min from Sakado Sta.
Property Overview
| Location | Sakado, Saitama |
| Nearest Station | Tobu Tojo Line Sakado Sta. |
| Walk | 15 min walk |
| Assessed Ratio | 91.6%Assessed 91.6% |
| Price | ¥300,000,000 |
| Type | Condominium building |
| Expected Yield | 8.09% |
| Structure | Reinforced concrete (RC) |
| Built | Built Jun 1988 (38 years old) |
| Land Area | 2,008㎡ |
| Building Area | 1,934.18㎡ |
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 | ¥300,000,000View listing |
| Rakumachi | ¥300,000,000View listing |
Assessed Value Breakdown
| Land assessed value | ¥152,460,000 |
| Building assessed value | ¥122,223,715 |
| Total assessed value | ¥274,683,715 |
| Asking price | ¥300,000,000 |
| Assessed ratio | 91.6% |
Calculation basis
- Land assessed value was entered manually by the operator.
- Building = replacement cost ¥330,000/m² × floor area 1,934.18m² × remaining life 9y ÷ statutory life 47y
- Built Jun 1988 (38 years old)
Official Road Price Trend (last 3 years)
Cumulative change 2024 → 2026: +1.3%| Year | Road price (JPY/m²) | YoY |
|---|---|---|
| 2024 | 76,000 | — |
| 2025 | 77,000 | +1.3% |
| 2026 | 77,000 | ±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
We counted the block roads in Hachiman 1-chome one by one on the 2026 road price map, and cross-checked the details and photos of three listings on athome and Rakumachi against GSI elevation data.
What We Could Not Confirm
- The listings do not state whether the 3.0 m public road on the northeast requires a setback or how large it is. This article deducts a minimum estimate (about 28 ㎡); if the actual setback area is larger, the assessed ratio will be lower.
- The land category is given as miscellaneous land on athome and residential land on Rakumachi. The registered land category needs to be confirmed.
- The number of parking spaces differs between listings (10 vs 45, of which 41 are let). The actual number of spaces and their letting status need to be confirmed.
- We could not identify the location or purpose of the handrail-like fence to the left of the building in an athome photo. Elevation data shows no step of 1 m or more, but this has not been checked on site.
※ 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
Neighborhood ② Dining Near the Station
About This Property
This is a whole apartment building, Luminance Yahata, in Hachiman 1-chome, Sakado, Saitama. The nearest station is Sakado on the Tobu Tojo and Ogose lines, listed as a 15-minute walk. The site is a corner lot facing National Route 407 (Sakado Bypass) on the northwest and another road on the northeast, and a Domino's Pizza occupies the ground-floor shop unit. Nearby shops include Seisen Ichiba TOP (about 70 m), Starbucks (about 70 m) and Belc (about 500 m); these three distances are the figures given in a Rakumachi listing for the same property. Fukushin (about 160 m), Kura Sushi (about 320 m) and Yaoko Chiyoda (about 450 m) are straight-line distances from the property coordinates shown on athome. Only shops confirmed on OpenStreetMap to be within Sakado are included.
The building is a five-storey reinforced concrete structure built in June 1988, with a total floor area of 1,934.18 ㎡. All 35 units (34 residential units and one shop) are let (sold with tenants in place), with an annual rent of 24.276 million yen when full and a gross yield of 8.09%. The roof waterproofing was renewed in May 2025 and the exterior walls were repainted in June 2026. The land is a 2,008.00 ㎡ freehold lot (registered area) in a Quasi-industrial zone with a 60% building coverage ratio and a 200% floor area ratio. It has 30.0 m of frontage on a 24.0 m public road on the northwest and 56.0 m of frontage on a 3.0 m public road on the northeast. The price is 300 million yen. ⚠️ The land category is given as miscellaneous land on athome but as residential land on Rakumachi, and the number of parking spaces differs between listings (10 vs 45, of which 41 are let).
The assessed ratio is about 91.6%. On the 2026 road price map, the block roads in Hachiman 1-chome had 79,000 yen/㎡ and 77,000 yen/㎡ on three sections each, so we took the lower value, 77,000 yen/㎡ (leasehold ratio D), as the representative price. At 79,000 yen/㎡ the ratio would be about 92.9%. The band along National Route 407, which the site faces, is an arterial-road value and was not used as the representative price. ⚠️ The northeastern public road is 3.0 m wide, less than 4 m, but the listings do not state whether a setback is required or how large it is. We deducted a minimum estimate (about 28 ㎡) assuming a setback to 2 m from the road centre line and assessed an effective area of 1,980 ㎡. Without the deduction the ratio would be about 92.3%; if the actual setback area is larger, the ratio will be lower.
All four exterior photos on athome were Google Street View images, so the thumbnail of this article is our own illustration. Checking them together with the 15 photos in the Rakumachi listings, the site is level with the roads on both the national-road side and the northeast side, and the car park at the southeastern rear is at roughly the same height as the neighbouring land. An athome photo shows a handrail-like fence descending to the left of the building; we could not identify its location or purpose, but GSI elevation data shows no step of 1 m or more around the site. The site is not a flag-shaped lot, not a row building and not reached by steps. The setback area, the land category and the number of parking spaces should be confirmed before any transaction.
Estimated Financing
Suggested Lenders
※ General tendencies of lenders covering this area, for information only. This does not guarantee or suggest any specific financing outcome.
Learn About Assessed Value and Financing
Our blog explains the basics you need to read the numbers on this page.

