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

Belicondo

2 Kamar Tidur Kondominium Dijual di Bang Si Mueang

, nonthaburi|Independent

฿13.5M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Kamar Tidur

Kamar Mandi

Fasilitas

Price History

+8.2%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฿13.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-76712/mo

Monthly Breakdown

Mortgage Payment-฿61K

Rental Income (after vacancy)+฿16K

Common Area Fee (158m² x ฿50)-฿8K

Maintenance-฿23K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment-22.7%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿27.8M

Total Rental Income (25yr)฿4.8M

Total Interest Paid฿8.8M

Down payment: ฿4.0M (30%)Loan: ฿9.4M

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
คอนโดมิเนียม โสสุนครคอนโด (เรว 6) เนื้อที่ 32 ตร.ม ซอยเรวดี 44 ตำบลตลาดขวัญ อำเภอเมืองนนทบุรี จังหวัดนนทบุรี	฿350K	฿0	128m²	1	sale
Riverine Place	฿7.3M	฿0	112.56m²	2	sale
Riverine Place	฿9.0M	฿0	112m²	2	sale
Riverine Place	฿10.9M	฿0	158m²	3	sale
Riverine Place	฿12.0M	฿0	141.43m²	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

2 Kamar Tidur Kondominium Dijual di Bang Si Mueang

Fasilitas

Price History

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

More in

Tanah Dijual di Bang Si Mueang

3 Kamar Tidur Rumah Dijual di Bang Si Mueang

4 Kamar Tidur Rumah Dijual di Bang Si Mueang

3 Kamar Tidur Rumah Disewakan di Bang Si Mueang