積算100
[Assessed 89.7%] Detached house in Nishi Ward, Saitama City, Saitama — 17 min from Nisshin Sta.
Assessed 89.7%Detached houseNishi Ward, Saitama City, SaitamaNisshin Sta. 17 min walk

[Assessed 89.7%] Detached house in Nishi Ward, Saitama City, Saitama — 17 min from Nisshin Sta.

Published: Updated:

Property Overview

LocationNishi Ward, Saitama City, Saitama
Nearest StationJR Kawagoe Line Nisshin Sta.
Walk17 min walk
Assessed Ratio89.7%Assessed 89.7%
Price¥33,990,000
TypeDetached house
StructureWooden
BuiltBuilt May 2026 (0 years old)
Land Area100.36㎡
Building Area99.37㎡

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¥33,990,000View listing

Assessed Value Breakdown

Land assessed value¥8,630,960
Building assessed value¥21,861,400
Total assessed value¥30,492,360
Asking price¥33,990,000
Assessed ratio89.7%

Calculation basis

  • Land = road price ¥86,000/m² × land area 100.36m²
  • Building = replacement cost ¥220,000/m² × floor area 99.37m² × remaining life 22y ÷ statutory life 22y
  • Built May 2026 (0 years old)

Official Road Price Trend (last 3 years)

Cumulative change 2024 → 2026: +4.9%
YearRoad price (JPY/m²)YoY
202482,000—
202584,000+2.4%
202686,000+2.4%

※ 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 address is disclosed only down to the town name, we counted the road price zones of Miyamaecho on the 2026 road price maps and checked the height differences around the lot using on-site photos of the same subdivision on SUUMO.

Locating the road price

Miyamaecho is a large town without chome subdivisions, and its 2026 road prices split into a northern zone at 74,000–87,000 yen/m² and a southwestern zone at 88,000–110,000 yen/m². Only the northern zone satisfies all the listed distances to schools and stations, so we counted the local streets of that zone on map No. 31082 and adopted the most common value, 86,000 yen/m². Tracing the same route over three years gives 82,000, 84,000 and 86,000 yen/m². The value of the front road itself is not identified. At 84,000 yen/m² the assessed ratio would be about 89.1%, at the zone's lowest 74,000 yen/m² about 86.2%, and at the southwestern zone's 110,000 yen/m² about 96.8%.

View source
Listing check

Kenbiya lists the property as a detached rental house, but it is Building No. 1 of the new subdivision "Saitama-shi Nishi-ku Miyamaecho Phase 1" (3 houses), and no yield is stated. Building No. 2 (39.99 million yen, 100.38 m² of land) and Building No. 3 (37.99 million yen, 92.73 m² of land) were treated as separate lots with different areas. We use the JR Kawagoe Line, to which Nisshin Station belongs, rather than the Saikyo Line shown on Kenbiya.

Effective land area

The land area of 100.36 m² is a surveyed figure that matches across the Kenbiya listing, the lot plan and SUUMO's listing for Building No. 1. The lot plan marks the front road as an Article 42(2) road but shows its width as 4.000 m, so no setback deduction was applied. No private road burden is stated, and the lot is a regular 5.67 m by 16.64 m rectangle.

On-site check from photos

Kenbiya only has two images, a floor plan and a lot plan, with no exterior photo, so we looked at the on-site photos in SUUMO's listing for the same subdivision. The lot sits about one curb height above the north road, the retaining height against the parking lot to the west is under 0.2 m, and Buildings No. 2 and 3 to the east are at the same level. No retaining walls, slopes or stepped access appear, and the house has a separate foundation from Building No. 2, so it is not attached.

What We Could Not Confirm

  • Because the address is disclosed only down to the town name, the road price of the front road itself has not been identified. The representative value is the most common value on the local streets of the northern zone.
  • The floor area ratio is listed as 100% on Kenbiya and 200% on SUUMO. The boundary between the quasi-residential district and the Category 2 medium-to-high-rise exclusive residential district runs through the lot, so the ratio applicable to the lot needs to be confirmed with the agent or the city.
  • The southern boundary with the neighboring lot does not appear head-on in any photo, so the height difference and any retaining structure there could not be checked directly.
  • The lot plan marks the front road as an Article 42(2) road under the Building Standards Act (width 4.000 m). Whether the setback from the road centerline has been completed cannot be determined from the listing.
  • Kenbiya categorizes it as a detached rental house, but the yield is undetermined and no expected rent is listed.

※ 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

FamilyMart Saitama Miyamaecho

A convenience store within Miyamaecho, about 580 m in a straight line from the centroid of the town.

Source
Maruetsu Nishi-Omiya Ekimae

A supermarket in front of Nishi-Omiya Station (Nishi-Omiya 1-chome, Nishi Ward), about 830 m in a straight line from the town centroid.

Source
Yaoko (Nishi-Omiya 4-chome)

A supermarket in Nishi-Omiya 4-chome, Nishi Ward, about 1.1 km in a straight line from the town centroid.

Source

Neighborhood ② Dining Near the Station

Italian Kitchen Bois Toscana

An Italian restaurant within Miyamaecho, about 340 m in a straight line from the town centroid.

Source
Syabuyo (Shabu-Yo)

An all-you-can-eat shabu-shabu restaurant within Miyamaecho, about 500 m in a straight line from the town centroid.

Source
Ramen Yamaokaya Saitama Miyamae

A ramen shop within Miyamaecho, about 620 m in a straight line from the town centroid.

Source

About This Property

A newly built detached house in Miyamaecho, Nishi Ward, Saitama City. The listing gives a 17-minute walk to Nisshin Station on the JR Kawagoe Line, a 20-minute walk to Nishi-Omiya Station, and about 3 km by car to Miyahara Station on the JR Takasaki Line. Kenbiya labels the line as the Saikyo Line, but Nisshin is a station on the Kawagoe Line, so we use the Kawagoe Line. Miyamaecho is a large town without chome subdivisions, and the address is disclosed only down to the town name. The listing mentions a Food Garden supermarket (6 minutes by bicycle) and a FamilyMart (4 minutes by bicycle). The nearby places below were found on OpenStreetMap, and distances are straight-line distances from the centroid of Miyamaecho. Because we estimate the property lies in the northeastern part of the town, actual distances from the property may differ by a few hundred meters.

The house is Building No. 1 of the new subdivision "Saitama-shi Nishi-ku Miyamaecho Phase 1" (3 houses), a two-story wooden house completed in May 2026 with a 4LDK+SIC layout, 99.37 m² of floor area and 100.36 m² of land (surveyed, freehold). It is vacant and available immediately. Kenbiya lists it under detached rental houses, but it is in fact a new house for sale, and no yield is stated. Building No. 2 (39.99 million yen, 100.38 m² of land) and Building No. 3 (37.99 million yen, 92.73 m² of land) in the same subdivision are separate lots and are not covered by this article. The lot faces a 4.0 m public road to the north with 5.67 m of frontage; the lot plan marks it as a road under Article 42(2) of the Building Standards Act with a width of 4.000 m. Parking for 2 cars, city gas and public sewer. The zoning is a quasi-residential district and a Category 2 medium-to-high-rise exclusive residential district, with the boundary running through the lot. The building coverage ratio is 60%, but the floor area ratio is listed as 100% on Kenbiya and 200% on SUUMO. The listing also notes the Landscape Act, a residential land development regulation area and a height control district.

The land is valued at the 2026 road price of 86,000 yen/m² (leasehold ratio D). Road prices in Miyamaecho fall into two zones: a northern zone (74,000–87,000 yen/m²) and a southwestern zone (88,000–110,000 yen/m²). From the listed distances to schools and stations we estimate the property is in the northern zone, and we adopted 86,000 yen/m², the most common value on the local streets of that zone. The value for the road in front of the lot itself has not been identified. Using 84,000 yen/m² would give an assessed ratio of about 89.1%, the zone's lowest value of 74,000 yen/m² about 86.2%, and the southwestern zone's 110,000 yen/m² about 96.8%. On the same route the road price rose from 82,000 to 84,000 to 86,000 yen/m² over three years. Because the building was just completed and retains almost all of its useful life, the building accounts for over 70% of the assessed value.

Kenbiya only provides a floor plan and a lot plan, so we checked on-site photos of the same subdivision posted on SUUMO. The lot is about one curb height above the road to the north, the retaining height against the parking lot to the west appears to be under 0.2 m, and to the east are Buildings No. 2 and 3 of the same subdivision at the same level. No retaining walls, slopes or stepped access appear in the photos, and the lot is neither a flag-shaped lot nor attached to another house. However, the southern boundary does not appear directly in any photo. The road price of the front road, the conflicting floor area ratios and the condition of the southern boundary remain points to confirm with the agent.

Estimated Financing

Assessed value ¥30,492,360 → estimated loan ¥30,490,000 (90% 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 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。
滋賀銀行
Regional bankAssessed-value focusedStrong with detached houses
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。
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融資
Shinkin bankAssessed-value focusedStrong with detached houses
築古でも可。 築年数は問わず、土地の積算さえ出ていれば、20年程度の期間で融資してくれるケースが多い。 但し、立地が良くないと、担保評価が付かず取扱不可となる。 新築や築浅に関しても、建物の価値を適切に判断してくれる為、やりやすい。

※ 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