積算100
[Assessed 91.1%] Apartment building in Mizuho, Nishitama, Tokyo — 16 min from Hakonegasaki Sta.
Assessed 91.1%Apartment buildingMizuho, Nishitama, TokyoHakonegasaki Sta. 16 min walk

[Assessed 91.1%] Apartment building in Mizuho, Nishitama, Tokyo — 16 min from Hakonegasaki Sta.

Published: Updated:

Property Overview

LocationMizuho, Nishitama, Tokyo
Nearest StationJR Hachiko Line Hakonegasaki Sta.
Walk16 min walk
Assessed Ratio91.1%Assessed 91.1%
Price¥71,800,000
TypeApartment building
Expected Yield7.69%
StructureWooden
BuiltBuilt Jul 2011 (15 years old)
Land Area557.38㎡
Building Area313㎡

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¥71,800,000View listing

Assessed Value Breakdown

Land assessed value¥43,475,640
Building assessed value¥21,910,000
Total assessed value¥65,385,640
Asking price¥71,800,000
Assessed ratio91.1%

Calculation basis

  • Land = road price ¥78,000/m² × land area 557.38m²
  • Building = replacement cost ¥220,000/m² × floor area 313m² × remaining life 7y ÷ statutory life 22y
  • Built Jul 2011 (15 years old)

Official Road Price Trend (last 3 years)

Cumulative change 2024 → 2026: +4.0%
YearRoad price (JPY/m²)YoY
202475,000—
202577,000+2.7%
202678,000+1.3%

※ 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 two sheets of the FY2026 route price map, the 10 listing photos on Rakumachi, and GSI elevation data and aerial photos to confirm the representative route price, height differences around the site and the building type.

Locating the road price

We checked the FY2026 route price map (map no. 58117). Ishihata is an ōaza district with no chōme subdivisions and spans 11 map sheets, so we counted the local streets in the area the property belongs to (north of Ome Kaido, from the south-west of map no. 58107 to the north-west of 58117) and used the most common value, 78,000 yen/m², as the representative value. Bands in the area range from 70,000 to 79,000 yen/m². We geocoded the listed lot number with the GSI address search and confirmed the location against the Rakumachi map coordinates (about 10 m apart). The road the property faces to the east is also 78,000 yen/m²; following the same route over three years gave 75,000 → 77,000 → 78,000 yen/m².

View source
Effective land area

The private road burden field is blank, and the site faces a 5.00 m public road to the east with no setback required. Neither the exterior photo nor GSI aerial photos show a flag-shaped lot, so the listed 557.38 m² (registered area) is used as is.

On-site check from photos

We reviewed all 10 listing photos on Rakumachi (one exterior, one floor plan and eight interior). The exterior shows the entrance side; the concrete apron and asphalt parking space in front of the entrances continue at almost the same height as the building foundation, and no retaining wall, steps or slope is visible. The front road and the north, south and west boundaries are not in the photos, so we checked GSI elevation data within ±30 m of the lot point: 131.9–132.7 m, with no height difference indicating a step of 1 m or more.

Building valuation assumptions

The floor plan suggests a row-house (nagaya) type in which upper-floor units also have their own ground-floor entrances. Because the building is wooden with a total floor area of 313 m² (over 300 m²), if it counts as a nagaya the Tokyo Metropolitan Building Safety Ordinance requires an on-site passage at least 3 m wide in front of the entrances. In the exterior photo this area is a wide paved parking space with no sign of being narrower than 3 m.

Listing check

The expected annual rent is given as 5,527,200 yen in the table and 5,572,200 yen in the Point section. We used the table figure, which is consistent with the 7.69% gross yield. The walking time is also 16 minutes in the table and 15 minutes in the Point section; we show the longer 16 minutes.

What We Could Not Confirm

  • The listing does not say whether the building received building confirmation as a nagaya (row house) or as an apartment building. If it is a nagaya, a passage at least 3 m wide is required in front of the entrances, so this should be checked against the confirmation and inspection certificates.
  • There are no photos of the front road (the 5.00 m public road to the east) or of the north, south and west boundaries, and the presence of retaining walls or steps was only supplemented with GSI elevation data. An on-site check is needed.
  • The expected annual rent differs between the table (5,527,200 yen) and the Point section (5,572,200 yen); the current rents should be confirmed with the tenancy schedule.

※ 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

7-Eleven Mizuho Musashi

Convenience store. About 400 m in a straight line from the lot point (GSI address search coordinates) (OpenStreetMap). Located in Musashi, Mizuho.

Source
Drugstore Seki Mizuho

Drugstore. About 420 m in a straight line from the lot point (GSI address search coordinates) (OpenStreetMap). Located in Musashi, Mizuho.

Source
Japan Meat Seisenkan Mizuho

Supermarket (inside Joyful Honda Mizuho). About 680 m in a straight line from the lot point (GSI address search coordinates) (OpenStreetMap). Located in Tonogaya, Mizuho.

Source

Neighborhood ② Dining Near the Station

Teuchi Soba & Udon Sashidaya

Handmade soba and udon restaurant. About 250 m in a straight line from the lot point (GSI address search coordinates) (OpenStreetMap). Located in Ishihata, Mizuho.

Source
Ramen Yamaokaya (Musashi, Mizuho)

Ramen restaurant. About 440 m in a straight line from the lot point (GSI address search coordinates) (OpenStreetMap). Located in Musashi, Mizuho.

Source
Uobei Mizuho

Conveyor-belt sushi restaurant. About 460 m in a straight line from the lot point (GSI address search coordinates) (OpenStreetMap). Located in Tonogaya, Mizuho.

Source

About This Property

This is a two-storey wooden apartment building, sold as a whole, in Ishihata, Mizuho, Nishitama District, Tokyo. The nearest station is Hakonegasaki on the JR Hachiko Line, a 16-minute walk (the listing table says 16 minutes and the Point section says 15; we show the longer figure). It lies in a Category 1 low-rise exclusive residential zone (building coverage 40%, floor area ratio 80%) within the urbanisation promotion area, and faces a 5.00 m public road to the east. Measured in a straight line from the point obtained by geocoding the listed lot number (Ishihata 1679-9) with the GSI address search (within about 10 m of the map coordinates on Rakumachi), nearby places include Teuchi Soba & Udon Sashidaya (about 250 m), 7-Eleven Mizuho Musashi (about 400 m), Drugstore Seki Mizuho (about 420 m), Ramen Yamaokaya (about 440 m), Uobei Mizuho (about 460 m) and Japan Meat Seisenkan Mizuho (about 680 m) (OpenStreetMap; all within Mizuho).

The price is 71.8 million yen. The land is 557.38 m² (registered area) and freehold, and the building has a total floor area of 313.00 m² and was built in July 2011 (15 years old). There are six units, three 1LDK and three 2LDK (44.73–56.31 m²), each with a separate bath and toilet, an independent washbasin, bath reheating and a bathroom dryer, and parking is available. It is currently fully occupied, with an expected annual rent of 5,527,200 yen (460,600 yen per month) and a gross yield of 7.69%. The listing's Point section gives 5,572,200 yen instead, which conflicts with the table; we show the table figure because it is consistent with the stated yield. The listing notes that the price is negotiable.

The assessed ratio is about 91.1%. For the route price we used 78,000 yen/m² (leasehold ratio D), the most common value on the local streets in the area the property belongs to (north of Ome Kaido), on the FY2026 route price map. The road the property faces to the east is also 78,000 yen/m²; it rose from 75,000 yen (FY2024) to 77,000 yen (FY2025) and 78,000 yen/m² (FY2026), about 4.0% over two years. Even at 70,000 yen/m², the lowest band in the area, the ratio would be about 84.9%. The building is a 15-year-old wooden structure valued with 7 of its 22-year statutory useful life remaining, so its assessed value will decline year by year.

⚠️The floor plan suggests the building may be a row-house (nagaya) type in which the upper-floor units also have their own entrances on the ground floor. Because it is wooden with a total floor area of 313 m² (over 300 m²), if it counts as a nagaya the Tokyo Metropolitan Building Safety Ordinance requires an on-site passage at least 3 m wide in front of the entrances. In the exterior photo the area in front of the entrances is a wide paved parking space with no sign of being narrower than 3 m, but the listing does not state whether the building is treated as a nagaya or as an apartment building. ⚠️The listing photos do not show the front road or the boundaries with the neighbouring plots to the north, south and west; we supplemented this with GSI elevation data (131.9–132.7 m within ±30 m of the lot point), which shows no significant height differences. The property was listed on 5 October 2026.

Estimated Financing

Assessed value ¥65,385,640 → estimated loan ¥65,380,000 (91% 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
[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