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

Belihouse

3 Kamar Tidur Rumah Dijual di Mahasawat

, nonthaburi|Independent

฿3.0M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Kamar Tidur

Kamar Mandi

Fasilitas

Price History

+7.3%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฿3.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿13K/mo

Monthly Breakdown

Mortgage Payment-฿14K

Rental Income (after vacancy)+฿38K

Common Area Fee (120m² x ฿50)-฿6K

Maintenance-฿5K

Insurance + Tax-฿300

Investment Metrics

Annual ROI on Down Payment17.6%

Break-even Period5.7 years

Total Cost (25yr)฿7.4M

Total Rental Income (25yr)฿11.4M

Total Interest Paid฿2.0M

Down payment: ฿900K (30%)Loan: ฿2.1M

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
Townhome for rent in Nonthaburi 3 bedrooms 2 bathrooms	฿17K	฿0	103m²	3	sale
Meet the townhome Lio Wongwaen Pinklao, newly reno	฿2.0M	฿0	110m²	3	sale
Townhome 25.5 sq.wa located on Achariyaphatthana 2 Rd, Bang Kruai, Nonthaburi Near Lotus Bang Yai	฿2.7M	฿0	122m²	2	sale
ขายบ้านมือสอง มัณฑนา ปิ่นเกล้า-พระราม5 เนื้อที่ 59	฿7.0M	฿0	140m²	4	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

3 Kamar Tidur Rumah Dijual di Mahasawat

Fasilitas

Price History

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

More in

Tanah Dijual di Mahasawat

3 Kamar Tidur Rumah Dijual di Mahasawat

Rumah Dijual di Mahasawat

Rumah Dijual di Mahasawat