積算100
[Assessed 103.1%] Apartment building in Kawaguchi, Saitama — 15 min from Tozuka-Angyo Sta.
Assessed 103.1%Apartment buildingKawaguchi, SaitamaTozuka-Angyo Sta. 15 min walk

[Assessed 103.1%] Apartment building in Kawaguchi, Saitama — 15 min from Tozuka-Angyo Sta.

Published: Updated:

Property Overview

LocationKawaguchi, Saitama
Nearest StationSaitama Railway Line Tozuka-Angyo Sta.
Walk15 min walk
Assessed Ratio103.1%Assessed 103.1%
Price¥80,000,000
TypeApartment building
Expected Yield7.34%
StructureWooden
BuiltBuilt Jan 1989 (37 years old)
Land Area423.13㎡
Building Area376.3㎡

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 ratio103.1%

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%
YearRoad price (JPY/m²)YoY
2024195,000—
2025195,000±0.0%
2026195,000±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.

Locating the road price

We checked Oaza Nishitateno on the 2026 road price maps and valuation multiplier tables. Nishitateno is inside the Ishigami-Nishitateno Specified Land Readjustment Project area, which is valued individually, so no road price is shown. We used the lowest road price among the roads bordering the project area, 195,000 yen/m² (map sheet 28033), which has been unchanged since 2024. Roads to the west across the Tohoku Expressway belong to a separate block and were not used.

View source
Rights and restrictions

Because the site is inside a land readjustment project area, the registered land area of 423.13 m² may be the area of the original lot before readjustment. The assessment uses the registered area as it is, but if the provisional replotting area is below about 328 m², the assessed ratio falls below 80%.

On-site check from photos

We checked one exterior photo on Kenbiya and two photos of the same property on Rakumachi (exterior and floor plan). The front road is paved; along it there is a low concrete base with mesh fencing, and the step to the road is about 0.2–0.4 m. No retaining wall or steps are visible; the building and parking face the road, so it is not a flag-shaped lot, and it is not a terraced building. The rear and the boundaries on both sides are not shown.

Building valuation assumptions

The building is wooden and was built in January 1989. It has exceeded the 22-year statutory useful life, so its assessed value is zero, and the valuation rests on the 423.13 m² of land (registered area) alone.

Listing check

The same property is listed on Kenbiya and Rakumachi, with Rakumachi's registration date being 11 April 2026. On both sites the road-access field is blank, and no private-road share is stated.

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

Ministop Kawaguchi Nishitateno
10 min walk from the station

Convenience store in Oaza Nishitateno, about 220 m in a straight line from the representative point of the oaza (OpenStreetMap).

Source
7-Eleven (Nishitateno, Kawaguchi)
5 min walk from the station

Convenience store in Oaza Nishitateno, about 250 m in a straight line from the representative point and about 330 m west of Tozuka-Angyo Station (OpenStreetMap).

Source
Food Garden Tozuka-Angyo Station
1 min walk from the station

Supermarket in front of Tozuka-Angyo Station (Oaza Nagakura-shinden, Kawaguchi), about 530 m in a straight line from the representative point of Oaza Nishitateno (OpenStreetMap).

Source

Neighborhood ② Dining Near the Station

McDonald's (near Tozuka-Angyo Sta.)
1 min walk from the station

Fast food right by Tozuka-Angyo Station (Oaza Nagakura-shinden, Kawaguchi), about 530 m in a straight line from the representative point of Oaza Nishitateno (OpenStreetMap).

Source
Imasuya
7 min walk from the station

Restaurant in Oaza Angyo, Kawaguchi, about 770 m in a straight line from the representative point of Oaza Nishitateno (OpenStreetMap).

Source
Kyubeiya
5 min walk from the station

Restaurant in Nagakura 1-chome, Kawaguchi, about 890 m in a straight line from the representative point of Oaza Nishitateno and about 340 m east of Tozuka-Angyo Station (OpenStreetMap).

Source

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

Assessed value ¥82,510,350 → estimated loan ¥80,000,000 (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 103.6%] Detached house in Niiza, Saitama — 15 min from Niiza Sta.
Assessed 103.6%
Source: athome
Detached house

[Assessed 103.6%] Detached house in Niiza, Saitama — 15 min from Niiza Sta.

Niiza, SaitamaJR Musashino Line Niiza Sta. 15 min walk
¥15M
[Assessed 84.3%] Apartment building in Sayama, Saitama — 8 min from Iriso Sta.
Assessed 84.3%
Source: Rakumachi
Apartment building

[Assessed 84.3%] Apartment building in Sayama, Saitama — 8 min from Iriso Sta.

Sayama, SaitamaSeibu Shinjuku Line Iriso Sta. 8 min walk
¥44.9MExpected Yield 7.49%
[Assessed 88.4%] Detached house in Sakado City, Saitama — 11 min from Kita-Sakado Sta.
Assessed 88.4%
Source: SUUMO
Detached house

[Assessed 88.4%] Detached house in Sakado City, Saitama — 11 min from Kita-Sakado Sta.

Sakado City, SaitamaTobu Tojo Line Kita-Sakado Sta. 11 min walk
¥6.9M