積算100
さいたま市浦和区大東1丁目の一棟アパート(イメージ)
Assessed 151.2%Apartment buildingUrawa Ward, Saitama City, SaitamaKita-Urawa Sta. 19 min walk

[Assessed 151.2%] Apartment building in Urawa Ward, Saitama City, Saitama — 19 min from Kita-Urawa Sta.

Published: Updated:

Property Overview

LocationUrawa Ward, Saitama City, Saitama
Nearest StationJR Keihin-Tohoku Line Kita-Urawa Sta.
Walk19 min walk
Assessed Ratio151.2%Assessed 151.2%
Price¥22,800,000
TypeApartment building
Expected Yield5.78%
StructureWooden
BuiltBuilt Sep 1991 (35 years old)
Land Area229.75㎡
Building Area99.36㎡

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.

athome¥22,800,000View listing

Assessed Value Breakdown

Land assessed value¥34,462,500
Building assessed value¥0
Total assessed value¥34,462,500
Asking price¥22,800,000
Assessed ratio151.2%

Calculation basis

  • Land = road price ¥150,000/m² × land area 229.75m²
  • Building = replacement cost ¥220,000/m² × floor area 99.36m² × remaining life 0y ÷ statutory life 22y
  • Built Sep 1991 (35 years old)

Official Road Price Trend (last 3 years)

Cumulative change 2024 → 2026: +7.1%
YearRoad price (JPY/m²)YoY
2024140,000—
2025145,000+3.6%
2026150,000+3.4%

※ 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 repeating the listing, we counted the block roads of Daito 1-chome on two 2026 road price map sheets and cross-checked the yield and private-road details against the broker's own listing. No photos of the property are published.

Locating the road price

On the 2026 road price maps (sheets 31233 and 31248), the block roads in Daito 1-chome range from 135,000 to 160,000 yen/m². Excluding the prefectural main road and the chome boundary roads, 150,000 yen/m² is the most common value, so we used it as the representative figure. The same road was 140,000 yen in 2024 and 145,000 yen in 2025. Even the lowest band in the chome, 135,000 yen/m², gives an assessed ratio of about 136%.

View source
Effective land area

Both athome and the broker's own listing state no private-road burden and no setback, so the listed land area of 229.75 m² (registered) is used as is. The frontage is 4.5 m, and because no lot plan is published, we could not confirm whether part of the lot is a narrow access strip.

Listing check

The asking price of 22.8 million yen is below the land value at the representative road price (about 34.46 million yen). The listing indicates that the price is based on yield (a current 5.78% on the broker's website) as an investment sold with both units let.

On-site check from photos

No photos of the property are published (only one photo of the broker's office), and no photos of the same property were found in the SUUMO, HOME'S or athome listings or on the broker's own website. Elevation data from the Geospatial Information Authority of Japan shows a gentle southward slope of about 2% around the map position, but because the position is not confirmed this is for reference only.

What We Could Not Confirm

  • No photos of the property are published, so retaining walls and any level differences with the road or neighbouring lots have not been confirmed.
  • Whether this is a flag-shaped lot and whether the building is attached to a neighbouring one have not been confirmed. The frontage is 4.5 m.
  • The exterior and interior condition of the 35-year-old wooden building could not be checked because there are no photos.
  • The lot number is not published and the map position falls on a car park, so the exact location and the road price of the adjoining road (somewhere between 135,000 and 160,000 yen/m²) are not confirmed.
  • The rents and lease terms of the two units, the surveyed lot area and any encroachment are not stated in the listing.

※ 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 Saitama Urawa Daito

Convenience store. About 320 m in a straight line from the map position shown on athome (OpenStreetMap).

Source
Commodi Iida Kita-Urawa

Supermarket. About 480 m in a straight line from the map position shown on athome (OpenStreetMap).

Source
Welcia Urawa Kizaki

Drugstore. About 610 m in a straight line from the map position shown on athome (OpenStreetMap).

Source

Neighborhood ② Dining Near the Station

Kourakuen Urawa Ryoke

Ramen and Chinese chain restaurant. About 320 m in a straight line from the map position shown on athome (OpenStreetMap).

Source
Sukiya Saitama Ryoke

Gyudon (beef bowl) chain restaurant. About 360 m in a straight line from the map position shown on athome (OpenStreetMap).

Source
Yakiniku King (Urawa Ward)

Yakiniku (Japanese barbecue) chain restaurant. About 440 m in a straight line from the map position shown on athome (OpenStreetMap).

Source

About This Property

A two-unit wooden apartment building in Daito 1-chome, Urawa Ward, Saitama City. The nearest station is Kita-Urawa on the JR Keihin-Tohoku Line, a 19-minute walk. The area is a Category 1 medium-to-high-rise residential zone. From the map position shown on athome, a Lawson convenience store is about 320 m and the Commodi Iida Kita-Urawa supermarket about 480 m away in a straight line (OpenStreetMap). ⚠️ We could not confirm that the map position matches the actual lot, so these distances are approximate.

The building is a two-storey wooden structure completed in September 1991, with two units of 49.68 m² each and a total floor area of 99.36 m² (registered). Both units are currently let (sold with tenants), and the broker's own website lists a current yield of 5.78% (annual income of 1.32 million yen). The land is 229.75 m² (registered), freehold, registered as residential land, and fronts a 4.0 m public road on the north side with 4.5 m of frontage. There is no private-road burden or setback. Building coverage is 60% and floor-area ratio 160% (limited by the road width), within a 15 m height district and a quasi-fire-prevention district.

For the road price, we counted the block roads in Daito 1-chome on the 2026 (Reiwa 8) road price maps (sheets 31233 and 31248, leasehold ratio D) and used the most common value, 150,000 yen/m², as the representative figure. The same road was 140,000 yen in 2024 and 145,000 yen in 2025, a rise of about 7.1% over two years. The building is 35 years old, beyond the 22-year statutory useful life for wooden buildings, so its assessed value is zero; the land alone gives an assessed ratio of about 151%. Even at the lowest band in the chome, 135,000 yen/m², the ratio is about 136%. ⚠️ The asking price of 22.8 million yen is below the land value implied by the road price (about 34.46 million yen). Possible reasons are that the price is set on yield with both units let, and that the 4.5 m frontage may mean an irregular or flag-shaped lot, but no lot plan is published, so the shape of the site could not be confirmed.

⚠️ The listing has no photos of the property (only one photo of the broker's office), and we found no listing with photos of the same property on SUUMO, HOME'S or elsewhere. Retaining walls, any level difference with the road, stair access, whether it is a flag-shaped lot, whether it is attached to a neighbouring building, and the exterior condition have not been confirmed. Elevation data from the Geospatial Information Authority of Japan shows gently south-sloping flat ground around the map position, but the lot location is not confirmed, so this is for reference only. Anyone considering the property should check the lot shape and surveyed area on the cadastral map and survey plan, and the level differences and building condition on site.

Estimated Financing

Assessed value ¥34,462,500 → estimated loan ¥22,800,000 (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 102.2%] Detached house in Kawagoe, Saitama — 7 min from Shingashi Sta.
Assessed 102.2%
Source: SUUMO
Detached house

[Assessed 102.2%] Detached house in Kawagoe, Saitama — 7 min from Shingashi Sta.

Kawagoe, SaitamaTobu Tojo Line Shingashi Sta. 7 min walk
¥24.9M
[Assessed 81.8%] Land in Kawagoe, Saitama — 15 min from Kasumigaseki Sta.
Assessed 81.8%
Source: SUUMO
Land

[Assessed 81.8%] Land in Kawagoe, Saitama — 15 min from Kasumigaseki Sta.

Kawagoe, SaitamaTobu Tojo Line Kasumigaseki Sta. 15 min walk
¥20.8M
[Assessed 81.1%] Land in Miyoshi, Iruma District, Saitama — 19 min from Tsuruse Sta.
Assessed 81.1%
Source: SUUMO
Land

[Assessed 81.1%] Land in Miyoshi, Iruma District, Saitama — 19 min from Tsuruse Sta.

Miyoshi, Iruma District, SaitamaTobu Tojo Line Tsuruse Sta. 19 min walk
¥14.8M