[Assessed 103.1%] Apartment building in Kawaguchi, Saitama — 15 min from Tozuka-Angyo Sta.
Property Overview
| Location | Kawaguchi, Saitama |
| Nearest Station | Saitama Railway Line Tozuka-Angyo Sta. |
| Walk | 15 min walk |
| Assessed Ratio | 103.1%Assessed 103.1% |
| Price | ¥80,000,000 |
| Type | Apartment building |
| Expected Yield | 7.34% |
| Structure | Wooden |
| Built | Built Jan 1989 (37 years old) |
| Land Area | 423.13㎡ |
| Building Area | 376.3㎡ |
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 | ¥80,000,000View listing |
Assessed Value Breakdown
| Land assessed value | ¥82,510,350 |
| Building assessed value | ¥0 |
| Total assessed value | ¥82,510,350 |
| Asking price | ¥80,000,000 |
| Assessed ratio | 103.1% |
Calculation basis
- Land = road price ¥195,000/m² × land area 423.13m²
- Building = replacement cost ¥220,000/m² × floor area 376.3m² × remaining life 0y ÷ statutory life 22y
- Built Jan 1989 (37 years old)
Official Road Price Trend (last 3 years)
Cumulative change 2024 → 2026: ±0.0%| Year | Road price (JPY/m²) | YoY |
|---|---|---|
| 2024 | 195,000 | — |
| 2025 | 195,000 | ±0.0% |
| 2026 | 195,000 | ±0.0% |
※ 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 property lies in a land readjustment project area with no road price shown, we traced the surrounding road prices on the 2026 road price maps and valuation multiplier tables, and checked the step between the site and the road in the Kenbiya and Rakumachi photos.
What We Could Not Confirm
- Oaza Nishitateno is inside a land readjustment project area and is valued individually on the road price map (no road price shown). The assessment is a reference figure calculated with the lowest road price among the roads bordering the project area.
- The registered land area of 423.13 m² may be that of the original lot, and the location and area of the provisional replotting and any settlement payment cannot be confirmed from the listing. If the provisional replotting area is below about 328 m², the assessed ratio falls below 80%.
- The listing does not mention building restrictions under Article 76 of the Land Readjustment Act, the progress of the project, or when the final replotting disposition is expected.
- The road-access field is blank on both Kenbiya and Rakumachi, so the width, direction and type (public or private) of the front road are not stated.
- The rear and the boundaries on both sides are not shown in the photos, so retaining walls and height differences there are unconfirmed.
※ 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 property is in Oaza Nishitateno, the whole of which lies within the Ishigami-Nishitateno Specified Land Readjustment Project area. On the road price map this area is valued individually and no road price is shown. The assessment in this article is a reference figure calculated with the lowest road price (195,000 yen/m²) among the roads bordering the project area. In addition, the registered land area of 423.13 m² may be the area of the original lot before readjustment, and the area of the provisional replotting (karikanchi) and whether a settlement payment applies cannot be confirmed from the listing. If the provisional replotting area is below about 328 m², the assessed ratio falls below 80%. The road-access fields on both Kenbiya and Rakumachi are also blank, so the width and type of the front road have not been confirmed. Please check the provisional replotting certificate (location and area), any settlement payment, building restrictions under Article 76 of the Land Readjustment Act, and the road access with the listing agent and Kawaguchi City.
This is an apartment building in Oaza Nishitateno, Kawaguchi, a 15-minute walk from Tozuka-Angyo Station on the Saitama Railway Line. It sits in a residential area zoned Category 1 Low-Rise Exclusive Residential (50% building coverage / 120% floor area ratio). A Ministop and a 7-Eleven are about 220–250 m in a straight line from the representative point of Oaza Nishitateno (GSI), and the Food Garden supermarket and a McDonald's are in front of Tozuka-Angyo Station (distances are straight-line distances from that representative point, not from the property).
Built in January 1989, the two-storey wooden building has eight 2DK units (49.76–52.69 m² each) and a total floor area of 376.30 m², on 423.13 m² of freehold land (registered area). There are three parking spaces on site. As of the listing (May 2026) it is fully let, with a full-occupancy annual income of 5,875,200 yen and a gross yield of 7.34%. The building has exceeded the 22-year statutory useful life for wooden structures, so its assessed value is zero and the valuation rests on the land alone. The road price used is 195,000 yen/m² for 2026, unchanged since 2024.
The price of 80 million yen is below the calculated land valuation (about 82.51 million yen). However, that valuation applies a road price from roads next to an individually valued area and uses the registered area as it is. If the provisional replotting area is smaller than the registered area, or depending on the road access, the valuation would be lower, so please treat the assessed ratio as an upper-end reference figure. The exterior photo shows a step of about 0.2–0.4 m to the front road with no retaining wall or steps, but the rear and the boundaries on both sides are not shown, so any height differences or retaining walls there are unconfirmed. On Rakumachi the listing has been running since April 2026.
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.
![[Assessed 88.4%] Detached house in Sakado City, Saitama — 11 min from Kita-Sakado Sta.](https://img01.suumo.com/front/gazo/bukken/030/N010000/img/890/20777890/20777890_0812.jpg)