積算100
坂戸市八幡1丁目の一棟マンション(イメージ)
Assessed 91.6%Condominium buildingSakado, SaitamaSakado Sta. 15 min walk

[Assessed 91.6%] Condominium building in Sakado, Saitama — 15 min from Sakado Sta.

Published: Updated:

Property Overview

LocationSakado, Saitama
Nearest StationTobu Tojo Line Sakado Sta.
Walk15 min walk
Assessed Ratio91.6%Assessed 91.6%
Price¥300,000,000
TypeCondominium building
Expected Yield8.09%
StructureReinforced concrete (RC)
BuiltBuilt Jun 1988 (38 years old)
Land Area2,008㎡
Building Area1,934.18㎡

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 ratio91.6%

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%
YearRoad price (JPY/m²)YoY
202476,000—
202577,000+1.3%
202677,000±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.

Locating the road price

On the 2026 road price map (sheet 26329), the block roads in Hachiman 1-chome had 79,000 yen/㎡ and 77,000 yen/㎡ on three sections each and 78,000 yen/㎡ on two. As the two values were tied, we took the lower, 77,000 yen/㎡ (leasehold ratio D); at 79,000 yen/㎡ the assessed ratio would be about 92.9%. The roads the site faces, National Route 407 (89,000 yen/㎡) and the northeastern road (87,000 yen/㎡), are both higher bands but were not used as the representative price. The same road moved from 76,000 yen in 2024 to 77,000 yen in 2025 and 77,000 yen in 2026.

View source
Effective land area

The northeastern public road is 3.0 m wide, less than 4 m, but none of the three listings states whether a setback is required or how large it is. We deducted a minimum estimate of about 28 ㎡ (about 0.5 m × 56.0 m of frontage, a setback to 2 m from the road centre line) and assessed 1,980 ㎡ of the registered 2,008.00 ㎡. Without the deduction the ratio would be about 92.3%.

Listing check

The same property is listed once on athome and twice on Rakumachi, all registered on 2 October 2026 at the same price. The land category is miscellaneous land on athome but residential land on Rakumachi, and the number of parking spaces differs (10 vs 45, of which 41 are let). The ground floor has one shop unit occupied by Domino's Pizza.

On-site check from photos

All four exterior photos on athome were Google Street View images, so we checked the boundaries with the 15 photos on Rakumachi. On the national-road side the shop is level with the pavement, on the northeast side the car park meets the road with only a kerb, and the car park at the southeastern rear is at roughly the same height as the neighbouring land with no retaining wall visible. Because an athome photo shows a handrail-like fence descending to the left of the building, we checked GSI 1 m elevation data over about 120 m × 110 m around the site and found no step of 1 m or more at the site boundaries. The site is not a flag-shaped lot, not a row building and not reached by steps.

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

Seisen Ichiba TOP Sakado Hachiman

Supermarket (Hachiman 1-chome, Sakado). About 70 m from the property according to a Rakumachi listing for the same property. Location confirmed on OpenStreetMap.

Source
Belc

Supermarket (Hachiman 2-chome, Sakado). About 500 m from the property according to a Rakumachi listing for the same property. Location confirmed on OpenStreetMap.

Source
Yaoko Chiyoda

Supermarket (Chiyoda 2-chome, Sakado). About 450 m in a straight line east-southeast of the property coordinates shown on athome (OpenStreetMap).

Source

Neighborhood ② Dining Near the Station

Starbucks Coffee TSUTAYA Sakado Hachiman

Café (Hachiman 1-chome, Sakado). About 70 m from the property according to a Rakumachi listing for the same property. Location confirmed on OpenStreetMap.

Source
Fukushin

Ramen restaurant (Hachiman 2-chome, Sakado). About 160 m in a straight line southwest of the property coordinates shown on athome (OpenStreetMap).

Source
Kura Sushi

Conveyor-belt sushi restaurant (Sekima 1-chome, Sakado). About 320 m in a straight line southwest of the property coordinates shown on athome (OpenStreetMap).

Source

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

Assessed value ¥274,683,715 → estimated loan ¥274,680,000 (92% 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
所沢市大字山口の中古戸建(イメージ)
Assessed 94.1%
Source: SUUMO
Detached house

[Assessed 94.1%] Detached house in Tokorozawa, Saitama — 8 min from Nishi-Tokorozawa Sta.

Tokorozawa, SaitamaSeibu Ikebukuro Line Nishi-Tokorozawa Sta. 8 min walk
¥28.7M
所沢市大字山口の中古戸建(イメージ)
Assessed 90.3%
Source: SUUMO
Detached house

[Assessed 90.3%] Detached house in Tokorozawa, Saitama — 13 min from Shimo-Yamaguchi Sta.

Tokorozawa, SaitamaSeibu Sayama Line Shimo-Yamaguchi Sta. 13 min walk
¥32.8M
[Assessed 82.6%] Detached house in Soka, Saitama — 18 min from Yatsuka Sta.
Assessed 82.6%
Source: athome
Detached house

[Assessed 82.6%] Detached house in Soka, Saitama — 18 min from Yatsuka Sta.

Soka, SaitamaTobu Isesaki Line Yatsuka Sta. 18 min walk
¥39.8M