積算100
[Assessed 80.1%] Apartment building in Itabashi Ward, Tokyo — 11 min from Narimasu Sta.
Assessed 80.1%Apartment buildingItabashi Ward, TokyoNarimasu Sta. 11 min walk

[Assessed 80.1%] Apartment building in Itabashi Ward, Tokyo — 11 min from Narimasu Sta.

Published: Updated:

Property Overview

LocationItabashi Ward, Tokyo
Nearest StationTobu Tojo Line Narimasu Sta.
Walk11 min walk
Assessed Ratio80.1%Assessed 80.1%
Price¥296,600,000
TypeApartment building
Expected Yield5.15%
StructureLight steel frame
BuiltBuilt Mar 2026 (0 years old)
Land Area489.43㎡
Building Area323.16㎡

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¥296,600,000View listing

Assessed Value Breakdown

Land assessed value¥166,406,200
Building assessed value¥71,095,200
Total assessed value¥237,501,400
Asking price¥296,600,000
Assessed ratio80.1%

Calculation basis

  • Land = road price ¥340,000/m² × land area 489.43m²
  • Building = replacement cost ¥220,000/m² × floor area 323.16m² × remaining life 22y ÷ statutory life 22y
  • Built Mar 2026 (0 years old)

Official Road Price Trend (last 3 years)

Cumulative change 2024 → 2026: +13.3%
YearRoad price (JPY/m²)YoY
2024300,000—
2025320,000+6.7%
2026340,000+6.3%

※ 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 republishing the listing as is, we counted 59 local street sections of Narimasu 4-chome on three sheets of the FY2026 route price map and cross-checked the figures in two Kenbiya listings with the exterior and interior photos to confirm the assumptions on structure, land area and price.

Locating the road price

On the FY2026 route price map, Narimasu 4-chome spans three sheets: 47016, 47025 and 47035. Of the 59 local street sections in the chome, ¥340,000/m² is the most common (11 sections), narrowly ahead of ¥330,000/m² and ¥320,000/m² (10 each). The northern part is in the ¥265,000–290,000/m² band and the southern part in the ¥340,000–410,000/m² band; counting the boundary roads as well, the mode is still ¥340,000/m², so we used it as the representative value (leasehold ratio D). The same street went from ¥300,000 in 2024 to ¥320,000 in 2025 and ¥340,000/m² in 2026. The lot number is not disclosed, so the band of the road the property faces has not been identified. At ¥330,000/m² the assessed ratio would be about 78.43% and at ¥320,000/m² about 76.77%, so dropping a single step takes it below 80%. At ¥350,000/m² it would be about 81.72%.

View source
Effective land area

Kenbiya's land area excludes private-road portions, and the other listing also gives 489.43 m², so we assessed the full area without deduction. However, the road-access field is blank on both listings, so the width of the front road and whether a setback is needed are unknown. If deductions for a setback or private road exceed 0.65 m², the assessed ratio falls below 80%.

Building valuation assumptions

Both listings give the structure only as "S (steel)", and we could not confirm whether it is heavy or light steel. We assessed it as light steel (replacement cost ¥220,000/m², statutory useful life 22 years), which gives the lower value; if it is heavy steel, the assessed ratio would be about 88.79%. The building is new, completed in March 2026.

Listing check

The same property is listed twice on Kenbiya (Cross Link Co., Ltd. at ¥296.6 million, 11 minutes from Narimasu Station, and Agility and Asset LLC at ¥305.52 million, 9 minutes). The land area matches at 489.43 m²; we use the lower price and the longer walking time. At ¥305.52 million the assessed ratio would be about 77.74%.

On-site check from photos

We checked the exterior and interior photos and the floor plan. The exterior was taken from the paved courtyard on the entrance side, which is flat and level with the ground-floor entrances. The far boundary is a metal fence with no visible earth-retaining structure at its foot, and the planting strip has only a low curb. The connection to the front road and the back of the building are not shown.

What We Could Not Confirm

  • The lot number is not disclosed, so the route-price band of the road the property faces has not been identified. Local streets in the chome range from ¥265,000 to ¥410,000/m², and one step lower, at ¥330,000/m², the assessed ratio would be about 78.43%.
  • The road-access field is blank, so the width and type of the front road and whether there is a setback or private-road burden are unknown. If the deduction from the effective lot area exceeds 0.65 m², the assessed ratio falls below 80%.
  • The structure is given only as "S (steel)", and whether it is heavy or light steel is unconfirmed (about 88.79% if heavy steel). The building name and builder are also not given in the listing and have not been confirmed.
  • As a stacked row-house type, the building may be subject to the row-house provisions of the Tokyo Metropolitan Building Safety Ordinance (such as the width of on-site passages). The passage width and compliance with the provisions have not been confirmed.
  • The connection to the front road (any level difference or steps), the back of the building and the boundary on the opposite side are not shown in the photos; whether there are retaining walls needs an on-site check or an inquiry to the agent.

※ 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

Lawson (Narimasu 5-chome, Itabashi)

Convenience store. About 240 m in a straight line from the centroid of Narimasu 4-chome (OpenStreetMap).

Source
Maruetsu (Narimasu 4-chome, Itabashi)

Supermarket. About 340 m in a straight line from the chome centroid (OpenStreetMap).

Source
Seiyu (Narimasu 3-chome, Itabashi)

Supermarket near Narimasu Station. About 700 m in a straight line from the chome centroid (OpenStreetMap).

Source

Neighborhood ② Dining Near the Station

Kashio Shokudo (Misono 1-chome, Itabashi)

Japanese diner. About 600 m in a straight line from the chome centroid (OpenStreetMap).

Source
Jonathan's (Narimasu 3-chome, Itabashi)

Family restaurant. About 670 m in a straight line from the chome centroid (OpenStreetMap).

Source
McDonald's (Narimasu 3-chome, Itabashi)

Hamburger restaurant. About 680 m in a straight line from the chome centroid (OpenStreetMap).

Source

About This Property

A newly built two-storey steel-frame apartment building with 14 units, completed in March 2026 in Narimasu 4-chome, Itabashi Ward. The nearest station is Narimasu on the Tobu Tojo Line, an 11-minute walk (another listing for the same property says 9 minutes; we use the longer figure). ⚠️ The assessed ratio is about 80.07%, a narrow margin that falls below 80% if the assumptions change only slightly. We used ¥340,000/m², the most common value on the local streets of Narimasu 4-chome, as the representative route price, but one step lower, ¥330,000/m², would give about 78.43%, below 80%. Because the lot number is not disclosed, the route-price band of the road the property faces has not been identified. The road-access field is also blank, so it is unknown whether there is a setback or a private road; if the deduction from the effective lot area exceeds 0.65 m², the ratio falls below 80%.

The land is 489.43 m² (148.05 tsubo) freehold, in a Category 1 low-rise exclusive residential zone (building coverage ratio 40%, floor area ratio 80%) and a quasi-fire prevention district. The building has 14 units in a total floor area of 323.16 m², about 23 m² per unit on average. Judging from the floor plan and exterior, it appears to be a stacked row-house (nagaya) type in which the upper-floor units also have their own entrances on the ground floor. Annual rent when fully occupied is ¥15.276 million (gross yield 5.15%), and it is currently tenanted. The transaction is brokered, and the listing gives no building name or builder.

The same property is listed twice on Kenbiya, at ¥296.6 million and ¥305.52 million. We use the lower price of ¥296.6 million; at ¥305.52 million the assessed ratio would be about 77.74%. ⚠️ The structure is given only as "S (steel)", without saying whether it is heavy or light steel, so we assessed it as light steel, which gives the lower value. If it is heavy steel, the ratio would be about 88.79%. The representative street went from ¥300,000 in 2024 to ¥320,000 in 2025 and ¥340,000/m² in 2026, up about 13.3% in two years (leasehold ratio D). As the building is new, it also carries an assessed value, equal to about 24% of the price.

The listing photos show the exterior, an interior and the floor plan. The exterior was taken from the paved courtyard on the entrance side; the courtyard is flat and level with the ground-floor entrances. There is no earth-retaining structure visible at the foot of the metal fence on the far boundary, and no retaining walls or steps appear in the photos. However, the connection to the front road (any level difference or steps), the back of the building and the boundary on the opposite side are not shown. As a stacked row-house type with many units, it may be subject to the row-house provisions of the Tokyo Metropolitan Building Safety Ordinance (such as the width of on-site passages), but the passage width has not been confirmed. Distances to nearby places are straight-line distances from the centroid of Narimasu 4-chome (OpenStreetMap), not from the property.

Estimated Financing

Assessed value ¥237,501,400 → estimated loan ¥237,500,000 (80% 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 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。
滋賀銀行
Regional bankAssessed-value focusedStrong with apartment 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 apartment 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