ℹ️This listing contains market data from public sources. Prices are approximate and may not reflect current availability.

Buyhouse

ขายบ้านเดี่ยว-หมู่บ้านสหกรณ์1-ศาลายา-คลองโยง-นครปฐม

Bang Rak Phatthana, nonthaburi|Independent

฿3.2M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Beds

Baths

Amenities

Price History

+8.2%over 6 months

Demo data

Price History

Create a free account to unlock more details

No price history available for this property.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿0/m²

District avg฿0/m²

City avg฿0/m²

-50% belowMarket avg+50% above

FAIR PRICE0.0% vs district

Price Analysis

Create a free account to unlock more details

Investment Calculator

Purchase Price (THB)

Monthly Rent (THB)

Enter purchase price and monthly rent to calculate

Cash Flow Calculator

Purchase Price฿3.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿439K/mo

Monthly Breakdown

Mortgage Payment-฿14K

Rental Income (after vacancy)+฿459K

Common Area Fee (nullm² x ฿50)-฿0

Maintenance-฿5K

Insurance + Tax-฿319

Investment Metrics

Annual ROI on Down Payment550.2%

Break-even Period0.2 years

Total Cost (25yr)฿6.0M

Total Rental Income (25yr)฿137.6M

Total Interest Paid฿2.1M

Down payment: ฿957K (30%)Loan: ฿2.2M

Cash Flow Calculator

Create a free account to unlock more details

This is market data from public sources. No agent contact is available for this listing.

Interested in properties like this?

Browse our verified listings

ขายบ้านเดี่ยว-หมู่บ้านสหกรณ์1-ศาลายา-คลองโยง-นครปฐม

Amenities

Price History

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

More in Bang Rak Phatthana

ktb-:-โกดัง-ตำบลดอนเจดีย์-กาญจนบุรี-61cc012501624

ขายด่วน!-ที่ดินคลองโยง-ศาลายา-ทำเลทองใกล้เมือง-เดินทางทะลุเส้นถนนหลังได้หลายสาย

ktb-:-ที่ดินพร้อมสิ่งปลูกสร้าง-ตำบลบางคูรัด-นนทบุรี-62mt010202517