積算100
[Assessed 150.3%] Apartment building in Atsugi, Kanagawa — 15 min from Hon-Atsugi Sta.
Assessed 150.3%Apartment buildingAtsugi, KanagawaHon-Atsugi Sta. 15 min walk

[Assessed 150.3%] Apartment building in Atsugi, Kanagawa — 15 min from Hon-Atsugi Sta.

Published: Updated:

Property Overview

LocationAtsugi, Kanagawa
Nearest StationOdakyu Odawara Line Hon-Atsugi Sta.
Walk15 min walk
Assessed Ratio150.3%Assessed 150.3%
Price¥71,000,000
TypeApartment building
Expected Yield6.16%
StructureWooden
BuiltBuilt Dec 2021 (4 years old)
Land Area315.67㎡
Building Area268.3㎡

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¥71,000,000View listing

Assessed Value Breakdown

Land assessed value¥58,398,950
Building assessed value¥48,294,000
Total assessed value¥106,692,950
Asking price¥71,000,000
Assessed ratio150.3%

Calculation basis

  • Land = road price ¥185,000/m² × land area 315.67m²
  • Building = replacement cost ¥220,000/m² × floor area 268.3m² × remaining life 18y ÷ statutory life 22y
  • Built Dec 2021 (4 years old)

Official Road Price Trend (last 3 years)

Cumulative change 2024 → 2026: +15.6%
YearRoad price (JPY/m²)YoY
2024160,000—
2025170,000+6.3%
2026185,000+8.8%

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

How We Checked This Property

As the listing gave only the district name, we narrowed down the location from the distances in the listing, traced the block roads of Mizuhiki 1-chome on three sheets of the 2026 route price maps, and checked the height differences around the lot in the 10 listing photos.

Locating the road price

We traced the block roads of Mizuhiki 1-chome on the 2026 route price maps (sheets 79129, 79130 and 79121). The bands range from 160,000 to 190,000 yen/m², and we adopted the most common value, 185,000 yen/m². Marked sections along the national route and bands near the main roads were excluded. The three-year trend is 160,000, 170,000 and 185,000 yen, a rise of about 15.6%.

View source
Listing check

The listing gives the address only as Mizuhiki, Atsugi. From the range in which the stated distances (about 190 m to a convenience store, about 400 m to Atsugi City Hospital, about 100 m to Route 412) hold, we estimated the southern part of Mizuhiki 1-chome, east of the national route. Applying the bands of neighbouring Mizuhiki 2-chome (140,000-160,000 yen/m²) still gives about 130-135%.

Effective land area

The listed land area of 315.67 m² (95.49 tsubo) matches the remark "main lot about 95 tsubo", so the separately noted "private road 73 m²" was treated as outside the land area and not deducted. If the private road were included, the effective area would be 242.67 m² and the assessed ratio about 131.3%.

On-site check from photos

We checked the 10 listing photos (2 exterior, the plot plan and interiors). The parking space on the north and the neighbouring land on the west are level with the lot. On the south, the boundary fence sits on a kerb of about 10-15 cm, and across a paved strip about 3 m wide the neighbouring land is raised about 1.0-1.3 m by a cobblestone retaining wall. It is not a flag-shaped lot, and the building stands on its own, not joined to neighbours.

Building valuation assumptions

The building is a wooden two-storey structure completed in December 2021 (268.3 m², 4 units). At 4 years old it is valued with 18 of its 22 statutory years of useful life remaining.

What We Could Not Confirm

  • The listing does not show whether the grey strip (about 3 m wide) on the south of the plot plan is the "private road 73 m²", or whether the private road is included in the sale (as a share or sole ownership). If it is, its southern edge meets the neighbour's retaining wall (about 1.0-1.3 m high).
  • There is no photo of the east boundary, so any height difference or retaining wall there has not been confirmed.
  • As the lot number is not disclosed, the location is the southern part of Mizuhiki 1-chome estimated from the listed distances, and the route price is identified only to that extent.
  • The listing photos appear to have been uploaded in 2024 and may differ from the current condition.

※ 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 Atsugi Shiritsu Byoin-mae

Convenience store. About 130 m in a straight line from the centre of Mizuhiki 1-chome (OpenStreetMap).

Source
Lawson Atsugi Kotobukicho

Convenience store. About 190 m in a straight line from the centre of Mizuhiki 1-chome (OpenStreetMap).

Source
OK Store

Supermarket. About 610 m in a straight line from the centre of Mizuhiki 1-chome (OpenStreetMap). The listing gives about 1,000 m from the property to OK.

Source

Neighborhood ② Dining Near the Station

McDonald's

Hamburger fast-food restaurant. About 160 m in a straight line from the centre of Mizuhiki 1-chome (OpenStreetMap).

Source
Uchidaya Shokudo

Japanese diner. About 270 m in a straight line from the centre of Mizuhiki 1-chome (OpenStreetMap).

Source
Bamiyan Atsugi Matsue

Chinese family restaurant. About 500 m in a straight line from the centre of Mizuhiki 1-chome (OpenStreetMap).

Source

About This Property

⚠️ Please note the south side of the lot. In the listing photo looking down to the south from the second floor, the boundary fence stands on a kerb about 10-15 cm high, almost level with the garden. Beyond it is a paved strip about 3 m wide, and on the far side of the strip the neighbouring land to the south is raised about 1.0-1.3 m by a cobblestone retaining wall. The wall is not on the lot boundary but across the strip. However, the listing's "private road 73 m²" is almost the same area as the grey strip on the plot plan, so if the strip is included in the sale as a private road, its southern edge would meet the neighbour's retaining wall. The east boundary is not shown in any photo and has not been confirmed.

A two-storey apartment building in Mizuhiki, Atsugi, Kanagawa, 15 minutes on foot from Hon-Atsugi Station on the Odakyu Odawara Line. The listing gives the address only down to the district name, but from the distances in the listing (about 190 m to a convenience store, about 400 m to Atsugi City Hospital and about 100 m to Route 412) we estimate the southern part of Mizuhiki 1-chome, east of the main road. Hon-Atsugi is a stop for the Romancecar limited express.

The wooden two-storey building was completed in December 2021 and has a total floor area of 268.3 m². It consists of four maisonette units (two 2LDK and two 3LDK), fully occupied at the time of listing, with a gross yield of 6.16% (annual rent of 4.374 million yen when fully let). The land is 315.67 m² of freehold in a Category 1 Residential Zone (60% building coverage, 200% floor area ratio), facing a 4.10 m public road on the north. Parking is available.

In terms of assessed value, the land valued at the 2026 route price of 185,000 yen/m² (up about 15.6% over three years) plus the building, 4 years old with 18 years of remaining useful life, gives an assessed ratio of about 150.3%. The listing's note "private road 73 m²" was treated as separate from the land area and not deducted, because the remark "main lot about 95 tsubo" matches the land area of 315.67 m² (95.49 tsubo). Even if the private road were included in the land area, the effective area would be 242.67 m² and the assessed ratio about 131.3%.

A nearly new, fully let apartment building whose combined land and building assessment is well above the price. On the other hand, the extent of the private road, its position relative to the retaining wall on the south, and the condition of the east boundary cannot be read from the listing, so we recommend checking them with the agent.

Estimated Financing

Assessed value ¥106,692,950 → estimated loan ¥71,000,000 (100% 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 82.8%] Detached house in Yamato, Kanagawa — 18 min from Sakuragaoka Sta.
Assessed 82.8%
Source: Kenbiya / SUUMO
Detached house
2 sites

[Assessed 82.8%] Detached house in Yamato, Kanagawa — 18 min from Sakuragaoka Sta.

Yamato, KanagawaOdakyu Enoshima Line Sakuragaoka Sta. 18 min walk
¥45.9M
[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%