積算100
[Assessed 84.7%] Condominium building in Fussa, Tokyo — 7 min from Kumagawa Sta.
Assessed 84.7%Condominium buildingFussa, TokyoKumagawa Sta. 7 min walk

[Assessed 84.7%] Condominium building in Fussa, Tokyo — 7 min from Kumagawa Sta.

Published: Updated:

Property Overview

LocationFussa, Tokyo
Nearest StationJR Itsukaichi Line Kumagawa Sta.
Walk7 min walk
Assessed Ratio84.7%Assessed 84.7%
Price¥125,000,000
TypeCondominium building
Expected Yield8.2%
StructureReinforced concrete (RC)
BuiltBuilt Oct 1985 (41 years old)
Land Area679㎡
Building Area658.56㎡

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¥125,000,000View listing
Rakumachi¥125,000,000View listing

Assessed Value Breakdown

Land assessed value¥78,085,000
Building assessed value¥27,743,591
Total assessed value¥105,828,591
Asking price¥125,000,000
Assessed ratio84.7%

Calculation basis

  • Land = road price ¥115,000/m² × land area 679m²
  • Building = replacement cost ¥330,000/m² × floor area 658.56m² × remaining life 6y ÷ statutory life 47y
  • Built Oct 1985 (41 years old)

Official Road Price Trend (last 3 years)

Cumulative change 2024 → 2026: ±0.0%
YearRoad price (JPY/m²)YoY
2024115,000—
2025115,000±0.0%
2026115,000±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 traced the local roads of Minamidenen 2-chome across four FY2026 rosenka map sheets and checked level differences around the site with seven listing photos and GSI elevation data.

Locating the road price

Minamidenen 2-chome spans four FY2026 rosenka map sheets (58157, 58158, 58160 and 58161), with most local roads on sheet 58160. About 12 segments are ¥115,000/m², 3–4 are ¥120,000/m² and one is ¥110,000/m²; we adopted the most common, ¥115,000/m² (leasehold ratio D). The arterial Denen-dori was excluded. The same road was ¥115,000/m² in 2024, 2025 and 2026.

View source
Effective land area

The listing mentions no private-road share, setback or sloped portion, and the site faces a 6.00 m public road, so the listed land area of 679 m² was used as is.

Building valuation assumptions

A 3-story RC building completed in October 1985. Against the 47-year statutory life it is 41 years old, so 6 remaining years are counted. Total floor area is 658.56 m², with twelve 3DK units.

On-site check from photos

We reviewed seven listing photos (four exterior, floor plan, mailboxes, bicycle parking). The entrance is reached from the west road by three tiled steps (about 0.5 m), and the parking area is level with the road. The south neighbor is a vacant lot at the same ground level behind a fence, and the north side is a flat on-site parking area. No retaining wall, step of 1 m or more, stairway access or flag-shaped lot is visible. The east (rear) boundary is not shown in the photos, so we confirmed with GSI elevation data that Minamidenen 2-chome is essentially flat.

Rights and restrictions

The listing states the building is leased and fully occupied, with about ¥10.261 million annual rent when full (8.20% gross yield). Total floor area of 658.56 m² uses about 97% of the 150% floor area ratio.

What We Could Not Confirm

  • The lot number is not disclosed, so the adjoining road segment is not identified (at the chome's lowest ¥110,000/m² the ratio would be about 81.9%).
  • The east (rear) boundary is not shown in the listing photos; the level difference was checked only with elevation data.
  • The building is a 41-year-old RC structure; its major repair history and future repair plans are not given in the listing.
  • Road access and restrictions have not been cross-checked against another listing of the same property.

※ 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

Marufuji Minamidenen

Supermarket in Minamidenen, Fussa. About 50 m in a straight line from the representative point of Minamidenen 2-chome (OpenStreetMap).

Source
7-Eleven Fussa Minamidenen 1-chome

Convenience store in Minamidenen 1-chome, Fussa. About 280 m in a straight line from the representative point of Minamidenen 2-chome (OpenStreetMap).

Source
Lawson Fussa Minamidenen 3-chome

Convenience store in Minamidenen 3-chome, Fussa. About 350 m in a straight line from the representative point of Minamidenen 2-chome (OpenStreetMap).

Source

Neighborhood ② Dining Near the Station

Hotto Motto (Minamidenen)

Take-out bento chain. About 110 m in a straight line from the representative point of Minamidenen 2-chome (OpenStreetMap).

Source
Ootoya (Fussa)

Japanese set-meal restaurant chain. About 530 m in a straight line from the representative point of Minamidenen 2-chome (OpenStreetMap).

Source
Big Boy Fussa

Hamburg steak family restaurant. About 590 m in a straight line from the representative point of Minamidenen 2-chome (OpenStreetMap).

Source

About This Property

This is a whole-building condominium in Minamidenen 2-chome, Fussa, a 7-minute walk from Kumagawa Station on the JR Itsukaichi Line, in a Category 1 Exclusively Low-Rise Residential Zone. Haijima Station on the JR Ome Line is also a 16-minute walk. The site faces a 6.00 m-wide public road on the west. Nearby are the Marufuji Minamidenen supermarket (about 50 m), a 7-Eleven (about 280 m), a Lawson (about 350 m), Hotto Motto (about 110 m) and Ootoya (about 530 m). Because the lot number is not disclosed, distances are straight-line distances between OpenStreetMap shop locations and the representative point of Minamidenen 2-chome from the GSI address search, not routes from the property.

The building, "Chateau Shimizuzaka", is a 3-story reinforced concrete (RC) structure completed in October 1985, with twelve 3DK units (53.8 m² each) and a total floor area of 658.56 m². The land is freehold, 679 m², with a 50% building coverage ratio and 150% floor area ratio (about 97% of the allowed floor area is used). The price is ¥125 million with a gross yield of 8.20% (about ¥10.261 million annual rent when fully occupied). The listing states that the building is currently leased and fully occupied.

Using the FY2026 (Reiwa 8) rosenka map, we adopted ¥115,000/m² (leasehold ratio D), the most common value among local roads in Minamidenen 2-chome, giving an assessed ratio of about 84.7%. Against the 47-year statutory life for RC, the building is 41 years old, so 6 remaining years are counted. The listing mentions no private-road share or setback, so the listed 679 m² was used as is. This road price stayed flat at ¥115,000/m² from 2024 to 2026. The lowest value in the chome, ¥110,000/m², would give about 81.9%, and ¥120,000/m² about 87.4%.

⚠️ The lot number is not disclosed, so the adjoining road segment has not been identified. In the seven exterior photos, the entrance is reached from the west road by three tiled steps (about 0.5 m), the parking area is level with the road, and the south neighbor is at the same ground level, with no retaining wall or step of 1 m or more visible. However, the east (rear) boundary is not shown in any photo; we only confirmed with GSI elevation data that the area is flat. As the building is 41 years old, please confirm its major repair history and future repair plans with the listing agent.

Estimated Financing

Assessed value ¥105,828,591 → estimated loan ¥105,820,000 (85% 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