積算100
埼玉県坂戸市清水町の一棟アパート(イメージ)
Assessed 100%Apartment buildingSakado, SaitamaKita-Sakado Sta. 16 min walk

[Assessed 100%] Apartment building in Sakado, Saitama — 16 min from Kita-Sakado Sta.

Published: Updated:

Property Overview

LocationSakado, Saitama
Nearest StationTobu Tojo Line Kita-Sakado Sta.
Walk16 min walk
Assessed Ratio100%Assessed 100%
Price¥36,800,000
TypeApartment building
Expected Yield8.15%
StructureWooden
BuiltBuilt Feb 1988 (38 years old)
Land Area524㎡
Building Area238.48㎡

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¥36,800,000View listing

Assessed Value Breakdown

Land assessed value¥36,797,880
Building assessed value¥0
Total assessed value¥36,797,880
Asking price¥36,800,000
Assessed ratio100%

Calculation basis

  • Land assessed value was entered manually by the operator.
  • Building = replacement cost ¥220,000/m² × floor area 238.48m² × remaining life 0y ÷ statutory life 22y
  • Built Feb 1988 (38 years old)

Official Road Price Trend (last 3 years)

Cumulative change 2024 → 2026: ±0.0%
YearRoad price (JPY/m²)YoY
202471,000—
202571,000±0.0%
202671,000±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

Because the listing has no photos, we checked the FY2026 rosenka map, the Kenbiya and LIFULL HOME'S Investment listings, and whether the same property appears on other sites, to confirm the representative road price and how road access and land area are treated.

Locating the road price

We checked the FY2026 rosenka map (sheet 26324). Shimizu-cho lies mainly in the centre of sheet 26324, with its northern edge on sheet 26318 and its southern edge on sheet 26329. On local roads, 71,000 yen/m² is the most common value (about 22 segments), followed by 72,000 yen/m² (4 segments) and 74,000 yen/m² on the southern edge (2 segments). The 84,000–85,000 yen/m² values on the northern edge are arterial roads and were excluded. Because the lot number is undisclosed, we adopted the most common value, 71,000 yen/m², as the representative value. Checking FY2024 and FY2025 on the same sheet, the band was also 71,000 yen/m².

View source
Effective land area

The listed land area is 524 m². The private road in front is 3.50 m wide, and with no mention of setback or of rebuilding being prohibited, we treated it as an Article 42-2 road and deducted the setback strip up to 2 m from the road centreline. Because the frontage is not disclosed, we assumed a square lot (frontage about 22.9 m), deducted about 5.72 m², and valued 518.28 m². Without the deduction the assessed ratio would be about 101.1%; even assuming a 40 m frontage it would be about 99.2%. Kenbiya's land area already excludes private roads, so we did not deduct a private-road share again.

Building valuation assumptions

There are two buildings, (A) and (B), each a two-storey wooden building with a cement-tile roof, 8 units, built in February 1988, with 119.24 m² of floor area. The listing's building-area field shows 119.24 m² for one building, but 16 units cannot fit in 119.24 m², so we use the 238.48 m² total given in the remarks. As 38-year-old wooden buildings past their 22-year statutory useful life, their assessed value is zero under either figure.

On-site check from photos

Both the Kenbiya listing and the LIFULL HOME'S Investment mirror have zero photos. We also checked Kenbiya's list of whole apartment buildings in Sakado, Rakumachi's list for Sakado (up to 45 million yen) and athome's list of whole buildings, but did not find the same property (36.8 million yen, Shimizu-cho), so retaining walls, level differences and road access have not been verified by photos.

Listing check

The listing remarks state that taking over the sublease is a condition, and the property is currently leased. Common-area electricity is stated as about 3,000 yen per month. Both Kenbiya and LIFULL HOME'S Investment show a registration date of October 5, 2026.

What We Could Not Confirm

  • There are no site photos, so the presence of retaining walls and any level difference with the front road or neighbouring lots (retained height) have not been checked.
  • Without photos, we could not confirm whether it is a flag-shaped lot, whether the two buildings are attached, or the condition of the exteriors (walls, roofs, foundations).
  • The front road is a 3.50 m-wide private road. The listing does not state its legal type (designated road or Article 42-2 road), the ownership share, consent for passage and excavation, or whether setback is required. These affect whether the buildings can be rebuilt and need to be confirmed.
  • Because the lot number is undisclosed, the road price is the most common value among Shimizu-cho's local-road bands (71,000–74,000 yen/m²). The value of the road the property actually fronts requires confirmation of the lot number.
  • Taking over the sublease is a condition, and the rent, contract term, termination terms and current occupancy are not stated in the listing. They need to be confirmed with the contract and rent roll.

※ 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 Sakado Kamakuracho

Convenience store. About 240 m in a straight line from Shimizu-cho's reference point in the GSI address search (OpenStreetMap). Located in Kamakura-cho, Sakado.

Source
Gyomu Super Sakado

Supermarket. About 490 m in a straight line from Shimizu-cho's reference point (OpenStreetMap). Located in Yakushi-cho, Sakado.

Source
Welcia Pharmacy Sakado Yanagicho

Drugstore. About 500 m in a straight line from Shimizu-cho's reference point (OpenStreetMap). Located in Yanagi-cho, Sakado.

Source

Neighborhood ② Dining Near the Station

Yoshinoya Sakado Kamakura

Beef bowl restaurant. About 320 m in a straight line from Shimizu-cho's reference point (OpenStreetMap). Located in Kamakura-cho, Sakado.

Source
Gatten Sushi (Motomachi, Sakado)

Conveyor-belt sushi restaurant. About 350 m in a straight line from Shimizu-cho's reference point (OpenStreetMap). Located in Motomachi, Sakado.

Source
Steak no Don Sakado

Steak restaurant. About 400 m in a straight line from Shimizu-cho's reference point (OpenStreetMap). Located in Motomachi, Sakado.

Source

About This Property

⚠️ Neither the Kenbiya listing nor its LIFULL HOME'S Investment mirror includes any photos, and no listing of the same property with photos was found on Rakumachi or athome. We have not been able to check for retaining walls, level differences with the front road, whether it is a flag-shaped lot, whether the two buildings are attached, or the condition of the building exteriors. ⚠️ The only road frontage is a 3.50 m-wide private road on the southwest side. The listing does not state the road's legal type (designated road or Article 42-2 road), the private-road ownership share, consent for passage and excavation, or whether setback is required. These affect whether the buildings can be rebuilt, so confirming them with the broker is a precondition for considering a purchase.

This is a bulk sale of two two-storey wooden apartment buildings in Shimizu-cho, Sakado, Saitama. The nearest station is Kita-Sakado on the Tobu Tojo Line, 16 minutes on foot. The lot number is not disclosed. The zoning is Category 1 Exclusively Low-rise Residential (building coverage 50%, floor area ratio 80%). Nearby facilities, measured as straight-line distances from Shimizu-cho's reference point in the GSI address search: 7-Eleven Sakado Kamakuracho about 240 m, Yoshinoya Sakado Kamakura about 320 m, Gatten Sushi (Motomachi) about 350 m, Steak no Don Sakado about 400 m, Gyomu Super Sakado about 490 m, and Welcia Pharmacy Sakado Yanagicho about 500 m (OpenStreetMap; because the lot number is undisclosed, actual distances from the property will differ).

The price is 36.8 million yen. Buildings (A) and (B) are each a two-storey wooden building with a cement-tile roof, 8 units, built in February 1988 (38 years old), with 119.24 m² of floor area each (238.48 m² and 16 units in total). The listing's building-area field shows 119.24 m² for one building, but the remarks give the breakdown for both, so we state the total. Expected annual income at full occupancy is 3.0 million yen, a gross yield of 8.15%, and the property is currently leased. Taking over the existing master-lease (sublease) contract is a condition of sale; the rent, term and termination terms are not stated in the listing. The land is 524 m² freehold, and the transaction is brokered.

The assessed ratio is about 100%. Using the FY2026 rosenka (roadside land price) map, we adopted 71,000 yen/m² (leasehold ratio D), the most common value on Shimizu-cho's local roads, as the representative value. Local roads in the town range from 71,000 to 74,000 yen/m², and the same band has stayed flat at 71,000 yen/m² from FY2024 to FY2026. Because the private road in front is 3.50 m wide (under 4 m), we treated it as an Article 42-2 road and deducted the setback strip up to 2 m from the road centreline (about 5.72 m², assuming a frontage of about 22.9 m), valuing the land at 518.28 m². Without the deduction the ratio would be about 101.1%, and at the 74,000 yen/m² band about 104.2%. The buildings are 38-year-old wooden structures past their 22-year statutory useful life, so their assessed value is zero and the valuation rests entirely on the land.

The asking price of 36.8 million yen is below the land value calculated at Shimizu-cho's lowest local-road band of 71,000 yen/m² (about 37.2 million yen for 524 m²). The listing does not explain why. The price may reflect that the site fronts only a private road narrower than 4 m, that a master-lease must be taken over, and that two 38-year-old buildings come with it. The road-access and photo checks noted at the top are preconditions for this valuation.

Estimated Financing

Assessed value ¥36,797,880 → estimated loan ¥36,790,000 (100% of the asking price)

※ Actual loan availability, amounts and terms are subject to each bank's screening.

Suggested Lenders

静岡銀行
Regional bankLand-value focusedStrong with apartment buildingsGood with older buildings
本業年収700万円以上が検討対象。 相続税路線価から算出した「土地の積算」が60%以上出ていれば、基本的にフルローンとなる。 修正後バランスシートも重視しており、属性枠だけで終了する訳ではない為、可能な限り「土地」が高積算の物件を買い進めていきたい。
L&Fアセットファイナンス
Non-bank lenderLand-value focusedStrong with apartment buildingsGood with older buildings
土地値が出る築古系が得意。 属性はほぼ問わない。 どんなに担保評価が付いたとしても8割融資が目安。 建物の価値に対してはほぼ担保評価を付けてくれない為、新築や築浅の物件は要注意。 但し、建売の売れ残りや変形地等の場合は、土地が広くて担保評価が伸びたり、賃料が高くて収益還元評価が伸びたりして、思わずハマるケースがある。 また、産休中でも行けた、貴重な存在の金融機関である。
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。

※ 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