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

Belicondo

2 Kamar Tidur Kondominium Dijual di Sao Thong Hin

, nonthaburi|Independent

฿4.3M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Kamar Tidur

Kamar Mandi

Fasilitas

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฿4.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-15190/mo

Monthly Breakdown

Mortgage Payment-฿19K

Rental Income (after vacancy)+฿14K

Common Area Fee (49m² x ฿50)-฿2K

Maintenance-฿7K

Insurance + Tax-฿430

Investment Metrics

Annual ROI on Down Payment-14.1%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿8.8M

Total Rental Income (25yr)฿4.3M

Total Interest Paid฿2.8M

Down payment: ฿1.3M (30%)Loan: ฿3.0M

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
Plum Condo Central Station	฿2.4M	฿0	49.04m²	2	sale
For sale, Plum Condo Central Station Phase1, size	฿3.4M	฿0	48m²	2	sale
Plum Condo Central Station	฿3.5M	฿0	49m²	2	sale
Plum Condo Central Station	฿3.5M	฿0	45m²	2	sale
Plum Condo Central Station	฿4.2M	฿0	48m²	2	sale
Plum Condo Central Station	฿4.4M	฿0	50m²	2	sale
Plum Condo Central Station	฿4.4M	฿0	50m²	2	sale