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

Buyhouse

4 Bedroom House for Sale in Phimonrat

Phimonrat, nonthaburi|Independent

฿16.5M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Beds

Baths

Amenities

Price History

+9.4%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฿16.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-63508/mo

Monthly Breakdown

Mortgage Payment-฿74K

Rental Income (after vacancy)+฿52K

Common Area Fee (235m² x ฿50)-฿12K

Maintenance-฿28K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-15.4%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿34.6M

Total Rental Income (25yr)฿15.5M

Total Interest Paid฿10.8M

Down payment: ฿5.0M (30%)Loan: ฿11.6M

Cash Flow Calculator

Create a free account to unlock more details

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿0

Property	Price	Price/m²	Area	Beds	Type
For sale: 2-storey townhouse, corner plot, Pleno Chaiyaphruek - Chaengwattana Village, well decorate	฿3.1M	฿0	224m²	3	sale
Townhome for sale, Nue Cove North Ratchapruek. Access to the main road easily, near Denla School	฿5.9M	฿0	194m²	4	sale
Single house for sale, Ratchaphruek Road, 3 floors, good price, large area, Casa Villa Ratchaphruek-	฿7.3M	฿0	220m²	-	sale
House for sale	฿7.5M	฿0	240m²	3	sale

Comparable Properties

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

4 Bedroom House for Sale in Phimonrat

Amenities

Price History

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

More in Phimonrat

Land for Sale in Phimonrat

Land for Sale in Phimonrat

Land for Rent in Phimonrat

3 Bedroom House for Sale in Phimonrat