積算100
[Assessed 80.2%] Condominium building in Itabashi Ward, Tokyo — 7 min from Takashimadaira Sta.
Assessed 80.2%Condominium buildingItabashi Ward, TokyoTakashimadaira Sta. 7 min walk

[Assessed 80.2%] Condominium building in Itabashi Ward, Tokyo — 7 min from Takashimadaira Sta.

Published: Updated:

Property Overview

LocationItabashi Ward, Tokyo
Nearest StationToei Mita Line Takashimadaira Sta.
Walk7 min walk
Assessed Ratio80.2%Assessed 80.2%
Price¥648,000,000
TypeCondominium building
Expected Yield6.49%
StructureReinforced concrete (RC)
BuiltBuilt Sep 1989 (37 years old)
Land Area1,147.1㎡
Building Area2,175.64㎡

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.

Rakumachi¥648,000,000View listing

Assessed Value Breakdown

Land assessed value¥367,072,000
Building assessed value¥152,757,702
Total assessed value¥519,829,702
Asking price¥648,000,000
Assessed ratio80.2%

Calculation basis

  • Land = road price ¥320,000/m² × land area 1,147.1m²
  • Building = replacement cost ¥330,000/m² × floor area 2,175.64m² × remaining life 10y ÷ statutory life 47y
  • Built Sep 1989 (37 years old)

Official Road Price Trend (last 3 years)

Cumulative change 2024 → 2026: +12.3%
YearRoad price (JPY/m²)YoY
2024285,000—
2025295,000+3.5%
2026320,000+8.5%

※ 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 street number is not disclosed, we located the building from the listing map, counted the local-street route prices of Takashimadaira 7-chome on four sheets of the 2026 route price maps, and checked road access and level differences in the nine listing photos.

Locating the road price

Counting the local-street route prices of Takashimadaira 7-chome on four sheets of the 2026 maps (47010, 47011, 47018, 47019), 320,000 yen/m² appears on 13 sections, the most, followed by 310,000 yen/m² on 8 sections. We use the most common value, 320,000 yen/m² (leasehold ratio D), and do not use the 390,000–490,000 yen/m² values near the station or along the market street. The same road was 285,000 yen/m² in 2024 and 295,000 yen/m² in 2025. Applying the second most common value, 310,000 yen/m², lowers the assessed ratio from 80.22% to 78.45%. The margin above 80% is only 0.22 points, so the conclusion depends on which route price is applied.

View source
Effective land area

The lot is a corner lot facing public roads 5.9 m wide on the south and west, no setback is needed and no private-road share is listed, so the registered 1,147.10 m² is used as is.

Building valuation assumptions

The total floor area of 2,175.64 m² is used as is. There is parking under the building, but the listing does not show whether that area is included in the floor area. If it is, removing more than about 20 m² of parking brings the assessed ratio below 80% (about 79.1% if 100 m² is removed). The building is RC, built in September 1989, with 10 years left of the 47-year statutory useful life.

On-site check from photos

We checked all nine listing photos. The south and west roads are both flat with sidewalks, the site is at road level, and cars enter the parking under the building directly from the road. The roughly nine steps at the entrance lead to the raised ground floor of the building, not from the road up to the site. The north and east boundaries have block walls and fences with almost no level difference with the neighbours, and no retaining walls or slopes are visible.

Rights and restrictions

The listing states that there are disclosure items (kokuchi jiko), but does not say what kind they are or what they involve, so they cannot be judged from the listing. The assessed ratio is calculated without taking them into account. The building is currently leased.

What We Could Not Confirm

  • The listing does not show whether the parking under the building is included in the total floor area of 2,175.64 m². If it is, removing more than about 20 m² of parking brings the assessed ratio below 80%. The parking area and number of spaces need to be confirmed with the agent.
  • The listing states that there are disclosure items (kokuchi jiko), but their content is not given. It needs to be confirmed with the agent.
  • Because the street number is not disclosed, we estimated the location as block 28 of Takashimadaira 7-chome from the listing map and represent the route price with the most common local-street value in the town, 320,000 yen/m². If the next most common value, 310,000 yen/m², applies, the assessed ratio is 78.45%.

※ 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 Store 100

Convenience store (Takashimadaira 7-chome, Itabashi Ward). Confirmed on OpenStreetMap at about 200 m in a straight line from the centroid of Takashimadaira 7-chome.

Source
Matsumoto Kiyoshi Itabashi Takashimadaira

Drugstore (Takashimadaira 7-chome, Itabashi Ward). Confirmed on OpenStreetMap at about 330 m in a straight line from the centroid of Takashimadaira 7-chome.

Source
Tobu Store Takashimadaira

Supermarket (Takashimadaira 2-chome, Itabashi Ward, near Takashimadaira Station). Confirmed on OpenStreetMap at about 500 m in a straight line from the centroid of Takashimadaira 7-chome.

Source

Neighborhood ② Dining Near the Station

Hokka Hokka Tei

Takeout bento shop (Takashimadaira 7-chome, Itabashi Ward). Confirmed on OpenStreetMap at about 60 m in a straight line from the centroid of Takashimadaira 7-chome.

Source
Nemaste Himalaya

Indian restaurant (Takashimadaira 7-chome, Itabashi Ward). Confirmed on OpenStreetMap at about 150 m in a straight line from the centroid of Takashimadaira 7-chome.

Source
KFC Takashimadaira

Fried chicken fast-food restaurant (Takashimadaira 8-chome, Itabashi Ward). Confirmed on OpenStreetMap at about 480 m in a straight line from the centroid of Takashimadaira 7-chome.

Source

About This Property

⚠️ The assessed ratio of this property is 80.22%, only 0.22 points above 80%. We use 320,000 yen/m², the most common route price on the local streets of Takashimadaira 7-chome (13 sections), as the representative value; applying the next most common value, 310,000 yen/m² (8 sections), gives an assessed ratio of 78.45%. The listing also does not show whether the total floor area of 2,175.64 m² includes the parking area under the building. If it does, removing more than about 20 m² of parking from the floor area brings the ratio below 80% (about 79.1% if 100 m² is removed). The listing states that there are disclosure items (kokuchi jiko), but it does not say what they are.

An apartment building named "Riverside" in a residential area of Takashimadaira 7-chome, 7 minutes on foot from Takashimadaira Station on the Toei Mita Line. It is a corner lot facing public roads 5.9 m wide on both the south and west sides. According to OpenStreetMap, Hokka Hokka Tei (about 60 m), Nemaste Himalaya (Indian, about 150 m), Lawson Store 100 (about 200 m) and Matsumoto Kiyoshi drugstore (about 330 m) are in the same 7-chome, and Tobu Store (about 500 m) is near Takashimadaira Station. All distances are straight-line distances from the centroid of Takashimadaira 7-chome, not from the property itself.

The building is a 4-storey reinforced concrete (RC) structure with 42 units (12 × 1K, 12 × 2DK, 18 × 3DK; 26.80–53.55 m² each), built in September 1989 (37 years old), leaving 10 years of the 47-year statutory useful life. The land is freehold, 1,147.10 m² on the register, in a Category 1 Medium-to-High-Rise Exclusive Residential Zone with 60% building coverage, 200% floor-area ratio and a Class 2 height district. The building is currently leased, with projected annual rent of about 42.07 million yen (gross yield 6.49%), and there is parking under the building.

The 2026 route price is 320,000 yen/m², up about 12.3% in two years from 285,000 yen/m² on the same road in 2024. In the nine listing photos, the site and the south and west roads are all flat, cars enter the parking under the building at road level, and no retaining walls or steps from the road are visible. The roughly nine steps at the entrance lead up to the raised ground floor of the building; they are not steps between the road and the site. Because the assessed ratio is only just above 80%, this is a property to consider after confirming with the agent how the route price applies, whether the floor area includes the parking, and what the disclosure items are.

Estimated Financing

Assessed value ¥519,829,702 → estimated loan ¥519,820,000 (80% 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 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