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

Belicondo

Kondominium Dijual di Si Phum

, chiang-mai|Independent

฿17.9M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Kamar Mandi

736 m²

m²

Fasilitas

Price History

+6.9%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฿22K/m²

City avg฿33K/m²

-50% belowMarket avg+50% above

GREAT DEAL-100.0% vs district

-100.0% vs city average

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฿17.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-129472/mo

Monthly Breakdown

Mortgage Payment-฿81K

Rental Income (after vacancy)+฿20K

Common Area Fee (736m² x ฿50)-฿37K

Maintenance-฿30K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-28.9%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿44.7M

Total Rental Income (25yr)฿5.9M

Total Interest Paid฿11.7M

Down payment: ฿5.4M (30%)Loan: ฿12.5M

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
อพาร์ทเม้นท์ 3 ชั้น ถนนธานินทร์ อำเภอเมืองเชียงใหม่ (ใกล้มหาวิทยาลัยเชียงใหม่) น่าลงทุน	฿19.5M	฿0	712m²	-	sale
Dormitory for sale , walkable to maya shopping mall, changphuak , muang , chiangmai	฿48.0M	฿0	560m²	-	sale