積算100
[Assessed 87.2%] Condominium building in Shinagawa Ward, Tokyo — 6 min from Musashi-Koyama Sta.
Assessed 87.2%Condominium buildingShinagawa Ward, TokyoMusashi-Koyama Sta. 6 min walk

[Assessed 87.2%] Condominium building in Shinagawa Ward, Tokyo — 6 min from Musashi-Koyama Sta.

Published: Updated:

Property Overview

LocationShinagawa Ward, Tokyo
Nearest StationTokyu Meguro Line Musashi-Koyama Sta.
Walk6 min walk
Assessed Ratio87.2%Assessed 87.2%
Price¥83,000,000
TypeCondominium building
Expected Yield4.88%
StructureReinforced concrete (RC)
BuiltBuilt Dec 1991 (34 years old)
Land Area102.44㎡
Building Area99.72㎡

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¥83,000,000View listing

Assessed Value Breakdown

Land assessed value¥63,267,600
Building assessed value¥9,102,102
Total assessed value¥72,369,702
Asking price¥83,000,000
Assessed ratio87.2%

Calculation basis

  • Land assessed value was entered manually by the operator.
  • Building = replacement cost ¥330,000/m² × floor area 99.72m² × remaining life 13y ÷ statutory life 47y
  • Built Dec 1991 (34 years old)

Official Road Price Trend (last 3 years)

Cumulative change 2024 → 2026: +29.4%
YearRoad price (JPY/m²)YoY
2024510,000—
2025560,000+9.8%
2026660,000+17.9%

※ Based on inheritance-tax road prices published each July — a reference for the trend in land collateral value.

How We Checked This Property

We traced every local road in Ebara 3-chome on the FY2026 rosenka map and checked the road frontage and site level with eight listing photos and the GSI address search.

Locating the road price

On the FY2026 rosenka map (sheet 32008) we listed the local roads in Ebara 3-chome. They range from ¥630,000 to ¥820,000/m², and we adopted the most common value, ¥660,000/m² (leasehold ratio D). Marked segments on Nakahara-kaido and the shopping street were excluded as they differ in character. The same road was ¥510,000/m² in 2024, ¥560,000/m² in 2025 and ¥660,000/m² in 2026; surrounding segments rose by the same proportion in 2026.

View source
Effective land area

The southwest road is about 2.7 m wide and the listing mentions neither a setback nor a rebuild restriction, so we treated it as an Article 42-2 road and estimated the setback to 2 m from the road center. With the frontage undisclosed, we assumed a square lot and deducted about 6.58 m², giving 95.86 m² of effective land. Without the deduction the ratio would be about 92.4%.

Building valuation assumptions

A 3-story RC building completed in December 1991. Against the 47-year statutory life it is 34 years old, so 13 remaining years are counted. Total floor area is 99.72 m² (33.24 m² per floor), with six studio units.

On-site check from photos

We reviewed eight listing photos (four exterior, one entrance, three of the roads). Both the southeast and southwest roads are at about the same level as the site, with no retaining wall, step or stairway access. The outdoor staircase is a shared stair to the upper floors. The neighboring lots to the northeast and northwest are at the same ground level, and the building is a detached RC structure.

Rights and restrictions

The listing states the units are currently leased and the buyer must take over the lease agreements. Annual rent when fully occupied is ¥4.05 million (4.88% gross yield).

What We Could Not Confirm

  • The type of the southwest road (about 2.7 m wide) and the setback area are not in the listing; our deduction assumes a square frontage.
  • Which of the ¥630,000–660,000/m² segments the site faces is not confirmed (at ¥630,000/m² the ratio is about 83.7%).
  • No other listing of the same property was found, so road access and restrictions could not be cross-checked.
  • Rent and lease terms for each unit to be taken over are not given in the listing.

※ 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 Shinagawa Ebara 3-chome

Convenience store in Ebara 3-chome, Shinagawa. About 110 m in a straight line from the address point (OpenStreetMap).

Source
Ozeki Musashi-Koyama

Supermarket on the shopping-street side of Musashi-Koyama Station. About 160 m in a straight line from the address point (OpenStreetMap).

Source
Seijo Ishii (Ebara 3-chome)

Supermarket in Ebara 3-chome, Shinagawa. About 190 m in a straight line from the address point (OpenStreetMap).

Source

Neighborhood ② Dining Near the Station

Komeda's Coffee (Musashi-Koyama)

Coffee shop chain. About 100 m in a straight line from the address point (OpenStreetMap).

Source
MOS Burger Musashi-Koyama

Hamburger chain in Ebara 4-chome, Shinagawa. About 160 m in a straight line from the address point (OpenStreetMap).

Source
Jonathan's (Musashi-Koyama)

Family restaurant. About 200 m in a straight line from the address point (OpenStreetMap).

Source

About This Property

This is a whole-building condominium in Ebara 3-chome, Shinagawa Ward, a 6-minute walk from Musashi-Koyama Station on the Tokyu Meguro Line, in a Category 1 Residential Zone. The site is a corner lot facing a public road about 4.0 m wide on the southeast and a public road about 2.7 m wide on the southwest. Nearby are the Ozeki Musashi-Koyama supermarket (about 160 m), Seijo Ishii (about 190 m), a Lawson convenience store (about 110 m), Komeda's Coffee (about 100 m) and MOS Burger (about 160 m). Distances are straight-line distances between OpenStreetMap shop locations and the address point from the GSI address search, not walking routes.

The building, "STY2", is a 3-story reinforced concrete (RC) structure completed in December 1991, with six studio units and a total floor area of 99.72 m² (33.24 m² per floor). The land is freehold, 102.44 m², with a 60% building coverage ratio and 300% floor area ratio, in a semi-fire-prevention district. The price is ¥83 million with a gross yield of 4.88% (¥4.05 million annual rent when fully occupied). The units are currently leased, and the buyer must take over the existing lease agreements.

Using the FY2026 (Reiwa 8) rosenka map, we adopted ¥660,000/m² (leasehold ratio D), the most common value among local roads in Ebara 3-chome, giving an assessed ratio of about 87.2%. Against the 47-year statutory life for RC, the building is 34 years old, so 13 remaining years are counted. Because the southwest road is narrower than 4 m, we treated it as an Article 42-2 road and estimated a setback of about 6.58 m², using an effective land area of 95.86 m². Without this deduction the ratio would be about 92.4%. This road price rose from ¥510,000/m² in 2024 to ¥660,000/m² in 2026, about 29.4% in two years and about 17.9% in 2026 alone.

⚠️ The setback area is not stated in the listing; our figure assumes a square frontage. The adjoining road is one of the ¥630,000–660,000/m² segments in the neighborhood, and even the lowest, ¥630,000/m², gives about 83.7%. In the eight exterior and road photos, both roads are at about the same level as the site, with no retaining wall, step or stairway access visible. Rent and lease terms for each unit are not given in the listing, so please confirm them with the listing agent.

Estimated Financing

Assessed value ¥72,369,702 → estimated loan ¥72,360,000 (87% 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