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

Buyapartment

ขายถูกมาก!!-อพาร์ทเม้นท์ใหม่-กำลังก่อสร้าง-ทำเลทอง-อ-บางกรวย-นนทบุรี-ใกล้เซ็นทรัลเวสต์วิลล์-เดอะวอล์คราชพฤกษ์

Mahasawat, nonthaburi|Independent

฿29.0M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Baths

null m²

m²

Amenities

Price History

+6.8%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฿29.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-143974/mo

Monthly Breakdown

Mortgage Payment-฿131K

Rental Income (after vacancy)+฿38K

Common Area Fee (nullm² x ฿50)-฿0

Maintenance-฿48K

Insurance + Tax-฿3K

Investment Metrics

Annual ROI on Down Payment-19.9%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿54.6M

Total Rental Income (25yr)฿11.4M

Total Interest Paid฿18.9M

Down payment: ฿8.7M (30%)Loan: ฿20.3M

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

Amenities

Price History

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

More in Mahasawat

ktb-:-ที่ดินพร้อมสิ่งปลูกสร้าง-ตำบลมหาสวัสดิ์-นนทบุรี-56mt010200278

ขาย-ทาวน์โฮม-2-ชั้น-หมู่บ้านพฤกษาวิลล์-43-พระราม5-นครอินทร์

ktb-:-ทาวน์เฮ้าส์-ตำบลศาลากลาง-นนทบุรี-64mt010502164

ktb-:-ทาวน์เฮ้าส์-ตำบลมหาสวัสดิ์-นนทบุรี-63mt010501761