![[Assessed 96.1%] Condominium building in Kawaguchi, Saitama — 20 min from Minami-Hatogaya Sta.](https://toushi.homes.co.jp/upload/p4754/4754427/1791284444966-1.jpg)
[Assessed 96.1%] Condominium building in Kawaguchi, Saitama — 20 min from Minami-Hatogaya Sta.
Property Overview
| Location | Kawaguchi, Saitama |
| Nearest Station | Saitama Rapid Railway Minami-Hatogaya Sta. |
| Walk | 20 min walk |
| Assessed Ratio | 96.1%Assessed 96.1% |
| Price | ¥110,000,000 |
| Type | Condominium building |
| Expected Yield | 8.09% |
| Structure | Reinforced concrete (RC) |
| Built | Built Mar 1997 (29 years old) |
| Land Area | 255.36㎡ |
| Building Area | 472.49㎡ |
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 ratio | 96.1% |
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%| Year | Road price (JPY/m²) | YoY |
|---|---|---|
| 2024 | 160,000 | — |
| 2025 | 170,000 | +6.3% |
| 2026 | 180,000 | +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.
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
Neighborhood ② Dining Near the Station
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
Suggested Lenders
※ General tendencies of lenders covering this area, for information only. This does not guarantee or suggest any specific financing outcome.
Learn About Assessed Value and Financing
Our blog explains the basics you need to read the numbers on this page.

