積算100
[Assessed 83.1%] Apartment building in Kawasaki Ward, Kawasaki, Kanagawa — 4 min from Kawasaki-Shimmachi Sta.
Assessed 83.1%Apartment buildingKawasaki Ward, Kawasaki, KanagawaKawasaki-Shimmachi Sta. 4 min walk

[Assessed 83.1%] Apartment building in Kawasaki Ward, Kawasaki, Kanagawa — 4 min from Kawasaki-Shimmachi Sta.

Published: Updated:

Property Overview

LocationKawasaki Ward, Kawasaki, Kanagawa
Nearest StationJR Nambu Line Kawasaki-Shimmachi Sta.
Walk4 min walk
Assessed Ratio83.1%Assessed 83.1%
Price¥140,000,000
TypeApartment building
Expected Yield5.74%
StructureWooden
BuiltBuilt Mar 2016 (10 years old)
Land Area351.5㎡
Building Area193.76㎡

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¥140,000,000View listing

Assessed Value Breakdown

Land assessed value¥93,147,500
Building assessed value¥23,251,200
Total assessed value¥116,398,700
Asking price¥140,000,000
Assessed ratio83.1%

Calculation basis

  • Land = road price ¥265,000/m² × land area 351.5m²
  • Building = replacement cost ¥220,000/m² × floor area 193.76m² × remaining life 12y ÷ statutory life 22y
  • Built Mar 2016 (10 years old)

Official Road Price Trend (last 3 years)

Cumulative change 2024 → 2026: +10.4%
YearRoad price (JPY/m²)YoY
2024240,000—
2025250,000+4.2%
2026265,000+6.0%

※ 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 the local streets of Watarida-Shinmachi 3-chome section by section on the FY2026 route price map and checked the seller-side agent's listing and eight listing photos to confirm the land area, road access and differences in ground level.

Locating the road price

Counting the local streets of Watarida-Shinmachi 3-chome section by section on the FY2026 route price map (sheet 70086), values range from ¥205,000 to ¥270,000/m², with ¥265,000/m² the most common (5 sections); we used it as the representative value (leasehold ratio D). Following the same route on the same sheet gives ¥240,000 (2024) → ¥250,000 (2025) → ¥265,000/m² (2026).

View source
Effective land area

Kenbiya's land area of 351.5 m² excludes any private road, and the seller-side agent's own website also shows 351.5 m² (registered) with no private road burden and no setback. With no flag-shaped portion or slope mentioned, we valued the full area without deductions.

Rights and restrictions

The road access field is blank in every listing we checked, and the width, type and frontage length of the front road are not stated. Photos show a front road with a centre line and a pedestrian crossing, but its classification under the Building Standards Act and its width have not been confirmed.

On-site check from photos

We checked the eight listing photos. The aisle-like strip running back from the road is an on-site parking aisle, and the opening on the road side spans the full width of the site, so it is not a flag-shaped lot. The site is flat; on the road side the corridor slab is only one step (about 0.15–0.2 m) up, the boundary block walls are at most about 0.8 m high, and the building stands on its own, not attached to a neighbour.

What We Could Not Confirm

  • The width and type of the front road (whether it is a road under the Building Standards Act) and the frontage length are not stated in the listings and have not been confirmed.
  • From the map location on the seller-side agent's site we narrowed the location to block 7 of 3-chome, but we have not confirmed that this location is the property itself. We used the district's most common route price of ¥265,000/m²; if the site fronts the narrow ¥245,000/m² lane on the north side of the block, the assessed ratio would be about 78.1% (about 5 points lower).
  • The listing states that a sublease contract is in place (handling negotiable). The rent actually received (versus the ¥8.0395 million annual rent at full occupancy) and the terms of the sublease, including whether it can be terminated, are not shown in the listing and need to be 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

7-Eleven Kawasaki Shiden-dori

Convenience store (Watarida-Shinmachi 2-chome, Kawasaki Ward). About 200 m in a straight line from the centroid of Watarida-Shinmachi 3-chome (OpenStreetMap).

Source
My Basket

Small supermarket (Watarida-Mukaicho, Kawasaki Ward). About 340 m in a straight line from the centroid (OpenStreetMap).

Source
Maruetsu

Supermarket (Watarida-Sannocho, Kawasaki Ward). About 380 m in a straight line from the centroid (OpenStreetMap).

Source

Neighborhood ② Dining Near the Station

Kikuan

Soba and udon restaurant (Watarida-Sannocho, Kawasaki Ward). About 400 m in a straight line from the centroid (OpenStreetMap).

Source
Ganso New Tantanmen Honpo

Restaurant serving Kawasaki-style tantanmen noodles (Kyomachi 1-chome, Kawasaki Ward). About 440 m in a straight line from the centroid (OpenStreetMap).

Source
Matsuya

Beef bowl and set meal chain (Kyomachi 1-chome, Kawasaki Ward). About 490 m in a straight line from the centroid (OpenStreetMap).

Source

About This Property

A two-storey wooden apartment building completed in March 2016 in Watarida-Shinmachi 3-chome, Kawasaki Ward, Kawasaki. The nearest station is Kawasaki-Shimmachi on the JR Nambu Line (the branch section between Shitte and Hama-Kawasaki), a 4-minute walk. The price is ¥140 million and the assessed ratio is about 83.1%. ⚠️ The road access field is blank in every listing; the width, type and frontage length of the front road are not stated and have not been confirmed. Photos show a front road with a centre line and a pedestrian crossing, and the opening on the road side spans the full width of the site, so it is not a flag-shaped lot.

The land is 351.5 m² freehold (registered area) with no private road burden or setback, as also shown on the seller-side agent's own website. Zoning is Category 2 Residential (60% coverage, 200% floor area ratio), Height District 3, in a quasi-fire prevention district. The building has 193.76 m² of floor area with twelve 1K units of 16.14 m² each and is currently let. Annual rent at full occupancy is ¥8.0395 million, a gross yield of 5.74%. ⚠️ The listing states that a sublease (master lease) contract is in place (handling negotiable); the rent actually received and the terms of the sublease, including whether it can be terminated, cannot be determined from the listing.

For the route price we used ¥265,000/m², the most common value on the local streets of Watarida-Shinmachi 3-chome (leasehold ratio D). The same route rose from ¥240,000 (2024) to ¥250,000 (2025) and ¥265,000/m² (2026), about 10.4% over two years. The land accounts for about 66.5% of the price in the assessment, and the building is valued on the 12 years remaining of the 22-year statutory useful life for wood. From the map location on the seller-side agent's site we narrowed the location to block 7 of 3-chome, but we have not confirmed that this location is the property itself. ⚠️ If the site fronts the narrow lane at ¥245,000/m² on the north side of this block, the assessed ratio would fall to about 78.1%. The front road in the photos does not look like a lane, but the route the site fronts has not been confirmed.

In the eight listing photos the site is flat; on the road side the external corridor slab is only one step (about 0.15–0.2 m) up, with no stairs from the road. The block walls on the neighbouring boundaries are at most about 0.8 m high, and the building stands on its own rather than being attached to a neighbour. Nearby shops, measured as straight-line distances from the centroid of Watarida-Shinmachi 3-chome (OpenStreetMap), include a 7-Eleven at about 200 m, My Basket at about 340 m and Maruetsu at about 380 m. Before considering a purchase, the width, type and frontage of the front road and the terms of the sublease need to be confirmed with the agent.

Estimated Financing

Assessed value ¥116,398,700 → estimated loan ¥116,390,000 (83% 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 99.5%] Detached house in Chuo Ward, Sagamihara, Kanagawa — 19 min from Sagamihara Sta.
Assessed 99.5%
Source: Kenbiya / SUUMO
Detached house
2 sites

[Assessed 99.5%] Detached house in Chuo Ward, Sagamihara, Kanagawa — 19 min from Sagamihara Sta.

Chuo Ward, Sagamihara, KanagawaJR Yokohama Line Sagamihara Sta. 19 min walk
¥34.8M
[Assessed 134.3%] Condominium building in Fujisawa, Kanagawa — 18 min from Tsujido Sta.
Assessed 134.3%
Source: Rakumachi / Kenbiya
Condominium building
2 sites

[Assessed 134.3%] Condominium building in Fujisawa, Kanagawa — 18 min from Tsujido Sta.

Fujisawa, KanagawaJR Tokaido Line Tsujido Sta. 18 min walk
¥1.400MExpected Yield 5.8%
相模原市南区相模台4丁目の戸建(イメージ)
Assessed 89.7%
Source: SUUMO
Detached house

[Assessed 89.7%] Detached house in Minami Ward, Sagamihara, Kanagawa — 19 min from Odakyu-Sagamihara Sta.

Minami Ward, Sagamihara, KanagawaOdakyu Odawara Line Odakyu-Sagamihara Sta. 19 min walk
¥12M