
[Assessed 112%] Apartment building in Midori Ward, Saitama City, Saitama — 20 min from Higashi-Urawa Sta.
Property Overview
| Location | Midori Ward, Saitama City, Saitama |
| Nearest Station | JR Musashino Line Higashi-Urawa Sta. |
| Walk | 20 min walk |
| Assessed Ratio | 112%Assessed 112% |
| Price | ¥116,000,000 |
| Type | Apartment building |
| Expected Yield | 8.02% |
| Structure | Light steel frame |
| Built | Built Mar 1989 (37 years old) |
| Land Area | 928㎡ |
| Building Area | 678.22㎡ |
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 ratio | 112% |
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%| Year | Road price (JPY/m²) | YoY |
|---|---|---|
| 2024 | 130,000 | — |
| 2025 | 135,000 | +3.8% |
| 2026 | 140,000 | +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.
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
Neighborhood ② Dining Near the Station
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
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.
