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

Belicondo

Kondominium Dijual di Sao Thong Hin

, nonthaburi|Independent

฿2.7M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Kamar Mandi

24 m²

m²

Fasilitas

Price History

+6.6%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฿2.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-3897/mo

Monthly Breakdown

Mortgage Payment-฿12K

Rental Income (after vacancy)+฿14K

Common Area Fee (24m² x ฿50)-฿1K

Maintenance-฿5K

Insurance + Tax-฿270

Investment Metrics

Annual ROI on Down Payment-5.8%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿5.4M

Total Rental Income (25yr)฿4.3M

Total Interest Paid฿1.8M

Down payment: ฿810K (30%)Loan: ฿1.9M

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
ขายคอนโดมิเนียม โครงการพลัม คอนโด บางใหญ่ สเตชั่น เฟส2 บางบัวทอง นนทบุรี	฿990K	฿0	23.05m²	1	sale
Plum Condo Central Station	฿1.2M	฿0	23.05m²	1	sale
พลัมคอนโดบางใหญ่สเตชั่นบางใหญ่สเตชั่นบางใหญ่สเตชั่นพลัมคอนโดบางใหญ่	฿1.2M	฿0	25m²	1	sale
FOR SELL Condo Casa Condo Bangyai MRT-Sam Yaek Bang Yai CX-148976	฿1.3M	฿0	22m²	1	sale
Plum Condo Central Station	฿1.4M	฿0	24.38m²	1	sale
Plum Condo Central Station	฿1.4M	฿0	26m²	1	sale
Plum Condo Central Station	฿1.4M	฿0	24m²	1	sale
Plum Condo Central Station	฿1.4M	฿0	26.49m²	1	sale
Plum Condo Central Station	฿1.4M	฿0	23.9m²	1	sale
Casa Condo @ MRT Bang Yai	฿1.5M	฿0	22m²	1	sale