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

Belihouse

4 Kamar Tidur Rumah Dijual di Phimonrat

, nonthaburi|Independent

฿5.9M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Kamar Tidur

Kamar Mandi

Fasilitas

Price History

+8.6%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฿5.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿5K/mo

Monthly Breakdown

Mortgage Payment-฿27K

Rental Income (after vacancy)+฿52K

Common Area Fee (194m² x ฿50)-฿10K

Maintenance-฿10K

Insurance + Tax-฿590

Investment Metrics

Annual ROI on Down Payment3.4%

Break-even Period29.1 years

Total Cost (25yr)฿14.0M

Total Rental Income (25yr)฿15.5M

Total Interest Paid฿3.9M

Down payment: ฿1.8M (30%)Loan: ฿4.1M

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
For sale: 2-storey townhouse, corner plot, Pleno Chaiyaphruek - Chaengwattana Village, well decorate	฿3.1M	฿0	224m²	3	sale
The Emerald Garden 1 ✨️ Newly renovated house, Ratchaphruek location, Bang Bua Thong ✨️	฿3.7M	฿0	163m²	3	sale
Single house for sale, Ratchaphruek Road, 3 floors, good price, large area, Casa Villa Ratchaphruek-	฿7.3M	฿0	220m²	-	sale
House for sale	฿7.5M	฿0	240m²	3	sale
Corner House &amp;amp;amp; Land at Chollada Bang Bua Thong \| Next to Security \| 171 sq.w. or 94 s	฿16.5M	฿0	235m²	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

4 Kamar Tidur Rumah Dijual di Phimonrat

Fasilitas

Price History

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

More in

Tanah Dijual di Phimonrat

Tanah Dijual di Phimonrat

Tanah Disewakan di Phimonrat

3 Kamar Tidur Rumah Dijual di Phimonrat