積算100
[Assessed 96.1%] Condominium building in Kawaguchi, Saitama — 20 min from Minami-Hatogaya Sta.
Assessed 96.1%Condominium buildingKawaguchi, SaitamaMinami-Hatogaya Sta. 20 min walk

[Assessed 96.1%] Condominium building in Kawaguchi, Saitama — 20 min from Minami-Hatogaya Sta.

Published: Updated:

Property Overview

LocationKawaguchi, Saitama
Nearest StationSaitama Rapid Railway Minami-Hatogaya Sta.
Walk20 min walk
Assessed Ratio96.1%Assessed 96.1%
Price¥110,000,000
TypeCondominium building
Expected Yield8.09%
StructureReinforced concrete (RC)
BuiltBuilt Mar 1997 (29 years old)
Land Area255.36㎡
Building Area472.49㎡

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¥110,000,000View listing
Rakumachi¥110,000,000View listing

Assessed Value Breakdown

Land assessed value¥45,964,800
Building assessed value¥59,714,694
Total assessed value¥105,679,494
Asking price¥110,000,000
Assessed ratio96.1%

Calculation basis

  • Land = road price ¥180,000/m² × land area 255.36m²
  • Building = replacement cost ¥330,000/m² × floor area 472.49m² × remaining life 18y ÷ statutory life 47y
  • Built Mar 1997 (29 years old)

Official Road Price Trend (last 3 years)

Cumulative change 2024 → 2026: +12.5%
YearRoad price (JPY/m²)YoY
2024160,000—
2025170,000+6.3%
2026180,000+5.9%

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

How We Checked This Property

Rather than relying on the listings alone, we counted the local-street route prices in Asahi 5-chome on four FY2026 route price maps and checked the building and site against the figures in the Kenbiya and Rakumachi listings, exterior and rooftop photos and GSI elevation data.

Locating the road price

On the FY2026 route price maps (sheets 28157, 28158, 28166 and 28167), 180,000 yen/m² is the most common value on the local streets of Asahi 5-chome, appearing on about seven sections, and we use it as the representative value (leasehold ratio D). The symbol-marked bands along Azuma-dori and Iriya-odori are a different type of route and were not counted. The road the property faces is also 180,000 yen/m²: 160,000 in 2024, 170,000 in 2025 and 180,000 yen/m² in 2026. Local streets in the district range from 165,000 to 190,000 yen/m², and even the lowest, 165,000 yen/m², gives an assessed ratio of about 92.6%.

View source
Building valuation assumptions

The structure is a four-storey RC building completed in March 1997, and we use the registered floor area of 472.49 m². Rakumachi describes it as 30 years old, but the valuation uses the completed age of 29 years. The roughly 40 m² rooftop extension is unregistered and not included in the floor area, so it is not included in the valuation either.

On-site check from photos

We checked the exterior, pilotis car park and rooftop photos. The front road is flat, the building sits at about road level, and the entrance has a single step (about 0.2 m or less). The ground on both neighbouring plots is at the same level, and there is no retaining wall, slope or stepped access. GSI elevation data shows no 1 m-scale height difference nearby, and the building is a detached RC structure, not a row house.

Rights and restrictions

Kenbiya lists the zoning as Category 1 Low-Rise Exclusive Residential and Rakumachi as Category 1 Residential; only Category 1 Residential is consistent with the 60% coverage and 200% floor area ratios. The floor area uses about 185% of the site, or about 201% including the roughly 40 m² unregistered extension.

Listing check

The same property is listed on Kenbiya and Rakumachi (both registered on 6 October 2026). The price, land area, floor area and completion date match on both listings. The agent is Top First Co., Ltd. (exclusive brokerage).

What We Could Not Confirm

  • The road access field is blank on both listings, so the width and type of the front road (public or private) are unconfirmed. In the photos it looks like a paved road about 5 m wide, but if it is narrower than about 4.63 m, the road-width limit on the floor area ratio would put the current floor area over the cap.
  • The roughly 40 m² rooftop extension is unregistered, and the listings do not show whether it has building confirmation (confirmation and inspection certificates). If it is a code violation, it affects financing and whether correction is required.
  • The listings disagree on the zoning (Category 1 Low-Rise Exclusive Residential / Category 1 Residential). This needs to be checked on Kawaguchi City's urban planning map.
  • The rear right-hand boundary is not shown in the photos, so any height difference or encroachment needs to be checked on site.
  • The seller disclaims liability for non-conformity and boundary demarcation is omitted. The building's condition and the boundaries need to be checked before contract.

※ 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

FamilyMart Kawaguchi Asahi

Convenience store. About 300 m in a straight line from the property location (Asahi 5-8-2) as geocoded by the GSI address search (OpenStreetMap).

Source
Lawson Kawaguchi Minamidaira Kotsu Koen-dori

Convenience store. About 380 m in a straight line from the property location (OpenStreetMap).

Source
OK Kawaguchi Suehiro

Supermarket. About 750 m in a straight line from the property location (OpenStreetMap).

Source

Neighborhood ② Dining Near the Station

Gusto

Family restaurant. About 300 m in a straight line from the property location (OpenStreetMap).

Source
Kitchen Origin

Bento and deli shop. About 630 m in a straight line from the property location (OpenStreetMap).

Source
Denny's

Family restaurant. About 760 m in a straight line from the property location (OpenStreetMap).

Source

About This Property

This is a four-storey, 10-unit reinforced concrete (RC) apartment building in Asahi 5-chome, Kawaguchi: a 20-minute walk from Minami-Hatogaya Station on the Saitama Rapid Railway (26 minutes from Kawaguchi-Motogo Station). The front road is flat and paved, and a FamilyMart and a Lawson are about 300–400 m in a straight line from the property location (OpenStreetMap). At 20 minutes on foot, the station is some distance away.

The building was completed in March 1997 (29 years old) and has a total floor area of 472.49 m². Its 10 units range from 44.40 to 47.25 m², with layouts such as a 9-jo LDK plus a 6-jo Japanese room and a 4.5-jo storeroom, or a 7.5-jo DK plus a 4.5-jo Western room and a 6-jo Japanese room. There is an elevator and a pilotis car park. The projected annual rent at full occupancy is 8.904 million yen (gross yield 8.09%), the current yield is 7.24%, and the building is tenanted. The land is 255.36 m² (registered) of freehold, with a 60% building coverage ratio and a 200% floor area ratio.

For the FY2026 route price, we used 180,000 yen/m², the most common value on the local streets of Asahi 5-chome. The road the property faces is also 180,000 yen/m², having risen from 160,000 to 170,000 to 180,000 yen/m² over three years. The RC building still has 18 of its 47-year statutory useful life left to value, so land and building together come to about 105.68 million yen, an assessed ratio of about 96.1% of the price. Using the lowest local-street band in the district, 165,000 yen/m², the ratio is still about 92.6%. The seller's listing gives a reference valuation of 67,143,615 yen without stating how it was calculated.

⚠️ The listings disagree on the zoning. Kenbiya shows Category 1 Low-Rise Exclusive Residential, while Rakumachi shows Category 1 Residential; only the latter is consistent with the 60% coverage and 200% floor area ratios. The 472.49 m² floor area is about 185% of the site, and adding the roughly 40 m² unregistered rooftop extension (a fifth-floor room) brings it to about 201%, slightly over the designated ratio. Common corridors and stairs are excluded from the floor area ratio, so it may still fit, but it is unknown whether the extension has a building confirmation certificate; if it is a building code violation, it could affect financing or require correction.

⚠️ The road access field is blank on both listings, so the width and type of the front road cannot be confirmed. If the front road is under 5 m wide, the road-width limit on the floor area ratio (width × 40%) drops the cap below 200%; even the current floor area needs a road at least about 4.63 m wide. The seller disclaims liability for non-conformity, and boundary demarcation is omitted.

Estimated Financing

Assessed value ¥105,679,494 → estimated loan ¥105,670,000 (96% 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
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