積算100
[Assessed 112.4%] Detached house in Tsurugashima, Saitama — 11 min from Wakaba Sta.
Assessed 112.4%Detached houseTsurugashima, SaitamaWakaba Sta. 11 min walk

[Assessed 112.4%] Detached house in Tsurugashima, Saitama — 11 min from Wakaba Sta.

Published: Updated:

Property Overview

LocationTsurugashima, Saitama
Nearest StationTobu Tojo Line Wakaba Sta.
Walk11 min walk
Assessed Ratio112.4%Assessed 112.4%
Price¥8,000,000
TypeDetached house
Expected Yield12%
StructureWooden
BuiltBuilt Aug 1978 (48 years old)
Land Area102.14㎡
Building Area87.26㎡

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¥8,000,000View listing

Assessed Value Breakdown

Land assessed value¥8,988,320
Building assessed value¥0
Total assessed value¥8,988,320
Asking price¥8,000,000
Assessed ratio112.4%

Calculation basis

  • Land = road price ¥88,000/m² × land area 102.14m²
  • Building = replacement cost ¥220,000/m² × floor area 87.26m² × remaining life 0y ÷ statutory life 22y
  • Built Aug 1978 (48 years old)

Official Road Price Trend (last 3 years)

Cumulative change 2024 → 2026: +4.8%
YearRoad price (JPY/m²)YoY
202484,000—
202586,000+2.4%
202688,000+2.3%

※ 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 lot number is undisclosed and the road-access field is blank, we narrowed down the location from the 2026 road price maps and the walking time to the station, and checked the ground levels around the lot in the listing photos.

Listing check

The lot number is not disclosed, and the map coordinates on Rakumachi are about 1.9 km in a straight line from Wakaba Station, which does not match an 11-minute walk, so we treated them as the district's representative point. Using GSI address search and lot locations, we estimate the property is in the corner east of the Kan-Etsu Expressway near Wakaba Station (around lots 1377–1398), within the 11-minute (about 880 m) walk.

Locating the road price

On the 2026 road price map (sheet 26347 and others), counting the block roads in the estimated area, 88D appears on about 7 sections, followed by 85D ×3, 89D ×2, 91D and 94D. We used the mode, 88,000 yen/m², as the representative value. This band went from 84,000 yen in 2024 to 86,000 yen in 2025 and 88,000 yen in 2026. Suneori spans nine road price map sheets, and in the southwest, more than 2 km from the station, values drop to 61,000 yen/m². That band would give a ratio of about 77.9%, but we did not use it because it does not fit an 11-minute walk.

View source
On-site check from photos

Of the four listing photos (the same on Rakumachi and Kenbiya), one shows the site exterior. The front has a screening wall of decorative block (about 1.0 m) with an aluminum fence at road level, and the bottom of the gate is almost level with the road. The neighbors on both sides appear to be at the same height, there is no sign of a retaining wall, stepped access or flag-shaped lot, and the house stands detached from both neighbors.

Effective land area

No private road share or setback is listed, so we used the registered 102.14 m² as is. If the front road is under 4 m wide and a setback is required, the usable area shrinks, but even deducting about 5 m² (assuming a 3 m road and 10 m frontage) the ratio is about 106.9%.

Building valuation assumptions

A two-storey wooden house built in August 1978. It has exceeded its statutory useful life (22 years), so the building is valued at zero and the assessment is land only. The seller currently lives there as a tenant under a leaseback, with rent of 80,000 yen per month.

What We Could Not Confirm

  • The road-access field is blank on both Rakumachi and Kenbiya, so the type of front road (public or private), its width, the frontage length and whether the house can be rebuilt cannot be confirmed from the listing. These need to be confirmed with the listing agent.
  • The price of 8 million yen is below the land value based on the road price (about 8.99 million yen). Possible reasons include the tenant's occupancy, the unknown road access, and the 48-year-old building built under the old seismic standards, but the listing gives no explanation.
  • The leaseback lease terms (period, ordinary or fixed-term lease, any buyback arrangement) are not given in the listing.
  • Because the lot number is undisclosed, the road price is applied from the band of the area estimated from the walking time. At the lowest band in the area, 85,000 yen/m², the ratio is about 108.5%. The lot number needs to be confirmed with the listing agent.
  • There is only one exterior photo, so the level difference at the rear boundary and the condition of the side and back of the building have not been confirmed.

※ 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

Yaoko
2 min walk from the station

Supermarket. About 90 m in a straight line from Wakaba Station (OpenStreetMap).

Source
Welcia Pharmacy
3 min walk from the station

Drugstore. About 180 m in a straight line from Wakaba Station (OpenStreetMap).

Source
7-Eleven
3 min walk from the station

Convenience store. About 180 m in a straight line from Wakaba Station (OpenStreetMap).

Source

Neighborhood ② Dining Near the Station

Marugame Seimen
3 min walk from the station

Udon restaurant. About 190 m in a straight line from Wakaba Station (OpenStreetMap).

Source
Saizeriya
5 min walk from the station

Italian family restaurant. About 340 m in a straight line from Wakaba Station (OpenStreetMap).

Source
Starbucks
6 min walk from the station

Cafe in Fujimi, Tsurugashima. About 410 m in a straight line from Wakaba Station (OpenStreetMap).

Source

About This Property

⚠️ The lot number is not disclosed, and the road-access field is blank on both the Rakumachi and Kenbiya listings, so the type and width of the front road and the frontage length have not been confirmed. The price of 8 million yen is also below the land value derived from the road price (about 8.99 million yen). This is a leaseback property in which the seller continues to live as the tenant, and the lease terms (period, ordinary or fixed-term lease, any buyback arrangement) are not stated in the listing. All of these need to be confirmed with the listing agent before signing.

A detached house in Oaza Suneori, Tsurugashima, Saitama, an 11-minute walk from Wakaba Station on the Tobu Tojo Line. Suneori is a large district without chome subdivisions that straddles the Kan-Etsu Expressway; based on the 11-minute walk, we estimated the property lies in the corner east of the expressway near Wakaba Station and applied the road price for that area. Supermarkets, drugstores and restaurants are clustered within a few hundred meters of Wakaba Station.

Price 8 million yen; land 102.14 m² (registered) and building 87.26 m²; a two-storey wooden house built in August 1978 (48 years old). It is leased back and occupied, with rent of 80,000 yen per month (960,000 yen per year) and a gross yield of 12.00%. The land is freehold, in an urbanization promotion area zoned Category 1 Medium-to-High-Rise Residential (60% building coverage, 200% floor area ratio). The listing agent is Reuse Home Co., Ltd. (general brokerage).

For the assessment, we counted the block roads in the estimated area on the 2026 road price map and took the most common value, 88,000 yen/m², as representative. This band rose from 84,000 yen in 2024 to 86,000 yen in 2025 and 88,000 yen in 2026, about 4.8% over two years. The building is valued at zero because it is past its statutory useful life, so the land alone gives an assessed ratio of about 112.4%. If the property faces the lowest road in the area at 85,000 yen/m², the ratio is about 108.5%; with the bands west of the expressway (73,000–76,000 yen/m²) it is about 93–97%.

There is one exterior photo. Along the front is a screening wall of decorative block (about 1.0 m) topped with a fence, standing at road level, and the bottom of the gate is almost level with the road. The neighboring lots on both sides appear to be at the same height; no retaining wall or stepped access is visible, and the house is not a terraced unit. The rear boundary is not shown. Because the building is not included in the valuation, please confirm the building's condition (it predates the 1981 seismic standards), whether it can be rebuilt and the front road conditions, and the lease terms with the listing agent before signing.

Estimated Financing

Assessed value ¥8,988,320 → estimated loan ¥8,000,000 (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 detached housesGood 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 detached housesGood 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 detached houses
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