積算100
[Assessed 93.1%] Apartment building in Kawagoe, Saitama — 18 min from Shingashi Sta.
Assessed 93.1%Apartment buildingKawagoe, SaitamaShingashi Sta. 18 min walk

[Assessed 93.1%] Apartment building in Kawagoe, Saitama — 18 min from Shingashi Sta.

Published: Updated:

Property Overview

LocationKawagoe, Saitama
Nearest StationTobu Tojo Line Shingashi Sta.
Walk18 min walk
Assessed Ratio93.1%Assessed 93.1%
Price¥79,600,000
TypeApartment building
Expected Yield6.51%
StructureWooden
BuiltBuilt Nov 2026 (0 years old)
Land Area201.58㎡
Building Area226.89㎡

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¥79,600,000View listing
Kenbiya¥79,600,000View listing

Assessed Value Breakdown

Land assessed value¥24,189,600
Building assessed value¥49,915,800
Total assessed value¥74,105,400
Asking price¥79,600,000
Assessed ratio93.1%

Calculation basis

  • Land = road price ¥120,000/m² × land area 201.58m²
  • Building = replacement cost ¥220,000/m² × floor area 226.89m² × remaining life 22y ÷ statutory life 22y
  • Built Nov 2026 (0 years old)

Official Road Price Trend (last 3 years)

Cumulative change 2024 → 2026: +4.3%
YearRoad price (JPY/m²)YoY
2024115,000—
2025120,000+4.3%
2026120,000±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 checked the FY2026 route price map, the three listing photos of the vacant lot taken before construction, and GSI elevation data to confirm the representative route price, level differences around the site, and the private-road access conditions.

Locating the road price

We checked Kishimachi 3-chome on the FY2026 route price map (map no. 26126). The district spans four map sheets, and its local streets fall into bands of 110,000–135,000 yen/m². The 120,000 yen/m² band is the most common, with about 10 sections, so we used it as the representative value. The private road the site faces has no route price, and the routes around the block are 130,000 (northwest), 120,000 (northeast) and 125,000 yen/m² (southeast). For the three-year trend we followed the same route on the northeast side of the block: 115,000 → 120,000 → 120,000 yen/m². Using 125,000 yen/m² gives an assessed ratio of about 94.4%, and even the lowest band in the district, 110,000 yen/m², gives about 90.6%.

View source
Building valuation assumptions

This is a newly built property not yet completed (scheduled for November 2026): a two-storey wooden building with a total floor area of 226.89 m² and four 2LDK units. In the assessment it is treated as 0 years old, assuming the full 22-year statutory useful life for wooden buildings remains. After completion, the building's assessed value will fall as it ages.

On-site check from photos

All three listing photos show the vacant lot before construction, taken from the private road on the south; there is no photo of the building exterior. The site is flat and level with the private road, with only a curb and an L-shaped gutter between them (a step of about 0.1 m). It faces the curving private road with a wide frontage and is neither a flag-shaped lot nor accessed by steps. The neighbouring lot to the northeast looks slightly higher than the site, but the retained height appears to be about 0.5 m or less. GSI elevation data (1 m mesh) at 49 points around the site ranged from 14.3 to 15.0 m, with no step of around 1 m.

Rights and restrictions

Access is via the private road (4.00 m wide) on the southeast. The private road burden field is blank and no setback is mentioned, so the listed land area of 201.58 m² is used as is in the assessment. The listing notes that a designated management company must be used and that internet costs are borne by the owner.

Listing check

The same property is also listed on Kenbiya at the same price and area. We looked for any mention of a share in the private road or consent for passage and excavation in both listings, but neither contains it. The gross yield of 6.51% assumes full occupancy.

What We Could Not Confirm

  • The listings do not state whether a share in the private road is included, the private road burden area, or whether consent for passage and excavation has been obtained. As this affects water and drainage connections and future rebuilding, it needs to be confirmed with the seller.
  • The building is not yet completed and the listing photos show only the vacant lot before construction. The exterior and external works of the finished building (including any fences or retaining structures) have not been checked.
  • The gross yield of 6.51% assumes full occupancy; the basis for the expected rents and the leasing outlook are not stated in the listing.
  • The details of the designated management company and the internet cost burden (company name, management fee, internet cost amount) are not stated in the listing.
  • The listing does not state whether parking is available.

※ 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 (Sunashinden 2-chome, Kawagoe)

Convenience store. About 490 m in a straight line from the representative point of the block (Kishimachi 3-chome, block 18; GSI address search coordinates) (OpenStreetMap).

Source
Inageya Kawagoe Shingashi

Supermarket. About 840 m in a straight line from the representative point of the block (OpenStreetMap). Sunashinden, Kawagoe.

Source
Yaoko Kawagoe Imafuku

Supermarket. About 900 m in a straight line from the representative point of the block (OpenStreetMap). Imafuku, Kawagoe.

Source

Neighborhood ② Dining Near the Station

Hidakaya Kawagoe Kishimachi

Chinese noodle and set-meal restaurant. About 550 m in a straight line from the representative point of the block (OpenStreetMap). Kishimachi 2-chome, Kawagoe.

Source
Marugen Ramen Kawagoe Kishimachi

Ramen restaurant. About 630 m in a straight line from the representative point of the block (OpenStreetMap). Kishimachi 2-chome, Kawagoe.

Source
Steak no Asakuma Kawagoe

Steak and hamburger restaurant. About 700 m in a straight line from the representative point of the block (OpenStreetMap). Sunashinden 2-chome, Kawagoe.

Source

About This Property

This is a two-storey wooden apartment building, "Libre Fine Kawagoe Kishimachi", under construction at 3-18-14 Kishimachi, Kawagoe, Saitama, an 18-minute walk from Shingashi Station on the Tobu Tojo Line. The site is in a Category 1 medium-to-high-rise residential zone (building coverage 60%, floor area ratio 200%) within the urbanisation promotion area, and faces a 4.00 m private road on the southeast. Measured in a straight line from the representative point of the block (Kishimachi 3-chome, block 18; GSI address search coordinates), FamilyMart is about 490 m away, Inageya Kawagoe Shingashi about 840 m and Yaoko Kawagoe Imafuku about 900 m; for food, Hidakaya Kawagoe Kishimachi is about 550 m, Marugen Ramen Kawagoe Kishimachi about 630 m and Steak no Asakuma Kawagoe about 700 m (OpenStreetMap).

The price is 79.6 million yen. The land is 201.58 m² (registered area, freehold, land category: residential) and the building has a total floor area of 226.89 m². ⚠️ This is a newly built property that is not yet completed; completion is scheduled for November 2026. There are four 2LDK units (51.71–61.65 m², all with a separate bath and toilet). ⚠️ The gross yield of 6.51% (annual income 5.184 million yen) assumes full occupancy and is not based on actual tenancies. The seller is Hajime Construction Co., Ltd. (selling directly as the owner). No parking is listed.

The assessed ratio is about 93.1%. We used 120,000 yen/m² (FY2026, leasehold ratio D), the most common value on the local streets of Kishimachi 3-chome, as the representative route price; the same section went from 115,000 (2024) to 120,000 (2025) and 120,000 yen/m² (2026), up about 4.3% in two years. The private road the site faces has no route price of its own, and the routes around the block are 120,000–130,000 yen/m². Using 125,000 yen/m² gives about 94.4%, and even the lowest band in the district, 110,000 yen/m², gives about 90.6%. ⚠️ Because the building is not yet completed, it is assessed as 0 years old, assuming the full 22-year statutory useful life for wooden buildings remains. After completion, the building's assessed value will fall as it ages.

⚠️ The listing has only three photos, all showing the vacant lot before construction began, so the exterior of the building cannot yet be checked. In the photos the site is flat and level with the private road in front, and no step of around 1 m is visible at the boundaries with neighbouring lots. ⚠️ Access is via the private road (4.00 m wide) on the southeast, but the private road burden field is blank, and neither the Rakumachi nor the Kenbiya listing states whether a share in the private road is included or whether consent for passage and excavation has been obtained; this needs to be confirmed with the seller. ⚠️ The listing notes that a designated management company must be used and that internet costs are borne by the owner (the management company and the internet cost amount are not stated). The property was listed on 4 October 2026.

Estimated Financing

Assessed value ¥74,105,400 → estimated loan ¥74,100,000 (93% 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 apartment 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 apartment 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 apartment 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