積算100
[Assessed 80.7%] Apartment building in Fujimino, Saitama — 5 min from Kami-Fukuoka Sta.
Assessed 80.7%Apartment buildingFujimino, SaitamaKami-Fukuoka Sta. 5 min walk

[Assessed 80.7%] Apartment building in Fujimino, Saitama — 5 min from Kami-Fukuoka Sta.

Published: Updated:

Property Overview

LocationFujimino, Saitama
Nearest StationTobu Tojo Line Kami-Fukuoka Sta.
Walk5 min walk
Assessed Ratio80.7%Assessed 80.7%
Price¥36,800,000
TypeApartment building
Expected Yield9.35%
StructureWooden
BuiltBuilt Jan 1970 (56 years old)
Land Area174.73㎡
Building Area198.71㎡

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¥36,800,000View listing

Assessed Value Breakdown

Land assessed value¥29,704,100
Building assessed value¥0
Total assessed value¥29,704,100
Asking price¥36,800,000
Assessed ratio80.7%

Calculation basis

  • Land = road price ¥170,000/m² × land area 174.73m²
  • Building = replacement cost ¥220,000/m² × floor area 198.71m² × remaining life 0y ÷ statutory life 22y
  • Built Jan 1970 (56 years old)

Official Road Price Trend (last 3 years)

Cumulative change 2024 → 2026: +6.3%
YearRoad price (JPY/m²)YoY
2024160,000—
2025165,000+3.1%
2026170,000+3.0%

※ 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 property faces a private road with no route price, we counted every block road in Kami-Fukuoka 1-chome on the 2026 route price maps and checked the ground levels around the site with the listing photo and GSI elevation data.

Locating the road price

On the 2026 route price maps (sheets 26158 and 26161), the block roads in Kami-Fukuoka 1-chome without commercial-district symbols are ¥170,000/m² on two sections and ¥165,000/m² on one, so we used ¥170,000/m² as the representative value. Symbol-marked sections such as those near the station and along Sakae-dori differ in character and were not used. The private road the property faces has no route price; the road at the entrance of the private road is also ¥170,000/m². The representative road went from ¥160,000 (2024) to ¥165,000 (2025) to ¥170,000 (2026).

View source
Effective land area

The private-road area field is blank and no share in the private road is stated, so we used the registered 174.73 m² as is. The building footprint estimated from the 198.71 m² floor area over two stories is about 99 m², about 57% of 174.73 m², within the 60% building coverage limit. The land area needed to keep 80% is about 173.2 m²; if 1.6 m² or more of the private road is included, the ratio falls below 80%.

On-site check from photos

The listing has one exterior photo of the site. On the left, along the walkway, is a wall of three block courses (about 0.6 m) topped with a fence; the ground difference between the walkway and the site is 0.2 m or less, so it is not a retaining wall. Both sides of the metal panel fence on the right are at the same level. The site is flat with no retaining wall, stepped access or slope, and the apartment is a detached two-story building. GSI 5 m elevation data show 19.5–20.3 m within 40 m of the property, with no step of 1 m or more.

Building valuation assumptions

A two-story wooden building with 8 units, completed in January 1970. At 56 years it exceeds the 22-year statutory useful life for wooden buildings, so the building is valued at zero and the assessed ratio reflects the land only. Seven of eight units are leased; projected full-occupancy rent is ¥3.444 million a year (gross yield 9.35%).

What We Could Not Confirm

  • The listing does not state the share in the front private road (designated road, 4.00 m wide), consent for passage and excavation, or whether the private road is included in the 174.73 m² land area. If 1.6 m² or more is included, the assessed ratio falls below 80%.
  • Because the private road has no route price, we borrowed the town's block-road value (¥170,000/m²); the margin above 80% is about 0.7 points. With the town's other block-road value of ¥165,000/m², the ratio would be about 78.3%.
  • The building dates from 1970 and predates the 1981 seismic standards. Its seismic performance, repair history, equipment condition and the status of the one vacant unit are not stated in the listing.
  • There is only one exterior photo; the private road itself and ground-level differences at the rear (north, east and south) boundaries could not be checked from photos.

※ 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

Tobu Store Kami-Fukuoka
1 min walk from the station

Supermarket. About 290 m in a straight line from the property's address point (1-9-27 Kami-Fukuoka), per OpenStreetMap.

Source
Big-A
4 min walk from the station

Discount supermarket. About 150 m in a straight line from the property's address point (1-9-27 Kami-Fukuoka), per OpenStreetMap.

Source
Yaoko
2 min walk from the station

Supermarket. About 410 m in a straight line from the property's address point (1-9-27 Kami-Fukuoka), per OpenStreetMap.

Source

Neighborhood ② Dining Near the Station

Yayoiken
2 min walk from the station

Japanese set-meal restaurant chain. About 260 m in a straight line from the property's address point (1-9-27 Kami-Fukuoka), per OpenStreetMap.

Source
Sukiya
2 min walk from the station

Gyudon (beef bowl) chain. About 270 m in a straight line from the property's address point (1-9-27 Kami-Fukuoka), per OpenStreetMap.

Source
Hidakaya
2 min walk from the station

Chinese-style restaurant chain. About 320 m in a straight line from the property's address point (1-9-27 Kami-Fukuoka), per OpenStreetMap.

Source

About This Property

⚠️ The property faces a dead-end private road (a designated road, 4.00 m wide). The listing says nothing about a share in the private road or consent for passage and excavation, and the private-road area field is blank. Because this private road has no route price, we valued the land using the route price of the public block roads in the same town, and the assessed ratio is about 80.7%, only slightly above 80%. If 1.6 m² or more of the private road is included within the 174.73 m² land area, the ratio falls below 80%. Please confirm the private-road rights and the breakdown of the land area with the listing agent before signing.

A wooden apartment building in Kami-Fukuoka 1-chome, Fujimino, Saitama, a 5-minute walk from Kami-Fukuoka Station on the Tobu Tojo Line. Northeast of the station is a mixed residential and shopping area, with Tobu Store and Yaoko in front of the station and the Big-A discount supermarket within a few hundred meters.

Price ¥36.8 million; land 174.73 m² (registered) and building 198.71 m²; two-story wooden building completed in January 1970 with 8 units (Maison Chiaki). Seven of the eight units are leased; projected annual rent when fully occupied is ¥3.444 million, for a gross yield of 9.35%. The land is freehold in a Category 2 residential zone (60% building coverage / 200% floor-area ratio). Transaction type: general brokerage; listing agent: Interface Co., Ltd.

For the valuation, we counted the block roads in Kami-Fukuoka 1-chome on the 2026 route price maps and used the most common value, ¥170,000/m², as the representative price. This road rose from ¥160,000 (2024) to ¥165,000 (2025) to ¥170,000 (2026), about 6.3% over two years. The building is 56 years old, beyond the 22-year statutory useful life for wooden buildings, so it is valued at zero and the assessed ratio of about 80.7% comes from the land alone. Using the town's other block-road value of ¥165,000/m² gives about 78.3%.

The listing has one exterior photo, and the site is flat. On the left, along the walkway, is a block wall topped with a fence; the ground-level difference between the walkway and the site is 0.2 m or less. On the right, both sides of the metal panel fence are at the same level, and no retaining walls or steps are visible. GSI elevation data also show no step of 1 m or more around the site. The private road itself and the rear boundaries are not shown. The building dates from 1970 and predates the 1981 seismic standards; its condition, repair history and the status of the one vacant unit are not stated in the listing.

Estimated Financing

Assessed value ¥29,704,100 → estimated loan ¥29,700,000 (81% 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