積算100
さいたま市緑区中尾の一棟アパート(イメージ)
Assessed 112%Apartment buildingMidori Ward, Saitama City, SaitamaHigashi-Urawa Sta. 20 min walk

[Assessed 112%] Apartment building in Midori Ward, Saitama City, Saitama — 20 min from Higashi-Urawa Sta.

Published: Updated:

Property Overview

LocationMidori Ward, Saitama City, Saitama
Nearest StationJR Musashino Line Higashi-Urawa Sta.
Walk20 min walk
Assessed Ratio112%Assessed 112%
Price¥116,000,000
TypeApartment building
Expected Yield8.02%
StructureLight steel frame
BuiltBuilt Mar 1989 (37 years old)
Land Area928㎡
Building Area678.22㎡

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¥116,000,000View listing
Rakumachi¥116,000,000View listing

Assessed Value Breakdown

Land assessed value¥129,920,000
Building assessed value¥0
Total assessed value¥129,920,000
Asking price¥116,000,000
Assessed ratio112%

Calculation basis

  • Land = road price ¥140,000/m² × land area 928m²
  • Building = replacement cost ¥220,000/m² × floor area 678.22m² × remaining life 0y ÷ statutory life 22y
  • Built Mar 1989 (37 years old)

Official Road Price Trend (last 3 years)

Cumulative change 2024 → 2026: +7.7%
YearRoad price (JPY/m²)YoY
2024130,000—
2025135,000+3.8%
2026140,000+3.7%

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

How We Checked This Property

Because the listing has no street number or photos, we traced each sheet of the FY2026 route price map for Oaza Nakao to narrow down the area within a 20-minute walk of the station, and cross-checked the figures against the same property's Rakumachi listing.

Locating the road price

Oaza Nakao spans 11 sheets of the route price map and splits into a northern part (83,000-120,000 yen/m²) and a southern part laid out by land readjustment (120,000-150,000 yen/m²). From the 20-minute walk (about 1.5 km) we narrowed it to the southern area (sheets 31301 and 31284) and used the most common local-road value, 140,000 yen/m². Over three years it moved 130,000, 135,000 and 140,000 yen, up about 7.7%.

View source
Listing check

We found listings by the same agent on Kenbiya (registered 9 October 2026) and Rakumachi (registered 30 July 2026); the price of 116 million yen, 928 m² of land, 678.22 m² of floor area, March 1989 construction and light-gauge steel structure all match. Neither listing has a street number or on-site photos.

Building valuation assumptions

The two two-storey light-gauge steel buildings (12 units, 678.22 m² in total), built in March 1989, are past their statutory useful life of 22 years and are valued at zero. The average unit size is about 56 m².

On-site check from photos

We searched the Kenbiya, Rakumachi, LIFULL HOME'S Investment and at home listings for on-site photos, but none had any. The southern blocks appear as a grid laid out by land readjustment on the route price map, but this is no substitute for photos, and height differences and road access remain unconfirmed.

What We Could Not Confirm

  • There are no on-site photos, so the presence of retaining walls and any height difference from the front road could not be checked.
  • Whether the lot is flag-shaped, the exterior condition of the buildings, and whether they are terraced could not be confirmed because there are no photos.
  • The road access is described only as "northeast side"; the listing gives no road width, public/private status or legal road type.
  • The street number is not disclosed, and we estimate the location to be in the southern part of Oaza Nakao from the 20-minute walk. If it is in the northern area, the route price is lower; applying the lowest band (100,000 yen/m²) gives a ratio of about 80.0%.
  • Oaza Nakao includes a land readjustment project area; if the property is inside it, provisional land allocation, settlement payments or building relocation may apply. This is not stated in the listing and needs 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

Big-A Saitama Higashi-Urawa
2 min walk from the station

Discount supermarket. About 110 m in a straight line from Higashi-Urawa Station (OpenStreetMap).

Source
7-Eleven Higashi-Urawa Eki Kitadori
4 min walk from the station

Convenience store. About 320 m in a straight line from Higashi-Urawa Station (OpenStreetMap).

Source
MaxValu Express
5 min walk from the station

Supermarket. About 360 m in a straight line from Higashi-Urawa Station (OpenStreetMap).

Source

Neighborhood ② Dining Near the Station

McDonald's
2 min walk from the station

Hamburger fast-food restaurant. About 120 m in a straight line from Higashi-Urawa Station (OpenStreetMap).

Source
CoCo Ichibanya
2 min walk from the station

Curry restaurant chain. About 160 m in a straight line from Higashi-Urawa Station (OpenStreetMap).

Source
Saizeriya
4 min walk from the station

Italian family restaurant. About 280 m in a straight line from Higashi-Urawa Station (OpenStreetMap).

Source

About This Property

⚠️ The listing has no on-site photos, so retaining walls, height differences from the front road and the condition of the buildings could not be checked. The street number is not disclosed, and the road access is described only as "northeast side", with no road width or public/private status. An on-site check and enquiries to the agent are essential before considering this property.

This is a rental apartment property (two buildings, 12 units in total) in Nakao, Midori Ward, Saitama City, a 20-minute walk from Higashi-Urawa Station on the JR Musashino Line. The street number is not disclosed, but from the 20-minute walk we estimate it lies in the southern part of Oaza Nakao around Nakamaru Park, where the blocks were laid out by land readjustment. Supermarkets and restaurants are concentrated around Higashi-Urawa Station.

The land is 928 m² (registered area) held in freehold. The buildings are two two-storey light-gauge steel structures with a total floor area of 678.22 m², built in March 1989. The zoning is Category 1 Medium-to-High-Rise Exclusive Residential (60% building coverage, 200% floor area ratio), and there are 12 parking spaces. The property is fully occupied, with annual income of 9.312 million yen at full occupancy (gross yield 8.02%). The same property has been listed on Rakumachi since 30 July 2026 and was listed on Kenbiya on 9 October.

For the assessed value, we applied the FY2026 route price of 140,000 yen/m² (up about 7.7% over three years) to the 928 m² of land, giving an assessed value ratio of about 112.0%. The buildings are past their statutory useful life (22 years) and are valued at zero, so the assessment is based on the land alone. Oaza Nakao spans several sheets of the route price map, and we used the most common band on the local roads in the southern area where we estimate the property lies. At 135,000 yen/m² the ratio would be about 108.0%, and even the low band in the northern part (100,000 yen/m²) gives about 80.0%. We did not rely on the inheritance-tax route price of 135,000 yen/m² stated in the listing.

Without photos, nothing about the exterior, road access or height differences can be judged from the listing. Oaza Nakao includes a land readjustment project area, and if the property is inside it, provisional land allocation and settlement payments may be involved, so we recommend confirming this as well.

Estimated Financing

Assessed value ¥129,920,000 → estimated loan ¥116,000,000 (100% of the asking price)

※ Actual loan availability, amounts and terms are subject to each bank's screening.

Suggested Lenders

静岡銀行
Regional bankLand-value focusedStrong with apartment buildingsGood with older buildings
本業年収700万円以上が検討対象。 相続税路線価から算出した「土地の積算」が60%以上出ていれば、基本的にフルローンとなる。 修正後バランスシートも重視しており、属性枠だけで終了する訳ではない為、可能な限り「土地」が高積算の物件を買い進めていきたい。
L&Fアセットファイナンス
Non-bank lenderLand-value focusedStrong with apartment buildingsGood with older buildings
土地値が出る築古系が得意。 属性はほぼ問わない。 どんなに担保評価が付いたとしても8割融資が目安。 建物の価値に対してはほぼ担保評価を付けてくれない為、新築や築浅の物件は要注意。 但し、建売の売れ残りや変形地等の場合は、土地が広くて担保評価が伸びたり、賃料が高くて収益還元評価が伸びたりして、思わずハマるケースがある。 また、産休中でも行けた、貴重な存在の金融機関である。
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。

※ 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%] Apartment building in Fujimi, Saitama — 10 min from Mizuhodai Sta.
Assessed 82%
Source: Rakumachi
Apartment building

[Assessed 82%] Apartment building in Fujimi, Saitama — 10 min from Mizuhodai Sta.

Fujimi, SaitamaTobu Tojo Line Mizuhodai Sta. 10 min walk
¥55MExpected Yield 6.78%
川口市桜町5丁目の中古戸建(イメージ)
Assessed 106.5%
Source: Kenbiya
Detached house

[Assessed 106.5%] Detached house in Kawaguchi, Saitama — 12 min from Araijuku Sta.

Kawaguchi, SaitamaSaitama Rapid Railway Line Araijuku Sta. 12 min walk
¥53.8M
[Assessed 116.6%] Detached house in Kawagoe, Saitama — 5 min from Shingashi Sta.
Assessed 116.6%
Source: athome
Detached house

[Assessed 116.6%] Detached house in Kawagoe, Saitama — 5 min from Shingashi Sta.

Kawagoe, SaitamaTobu Tojo Line Shingashi Sta. 5 min walk
¥9.8M