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

Belihouse

4 Kamar Tidur Rumah Dijual di Ban Sahakon

, chiang-mai|Independent

฿13.9M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Kamar Tidur

Kamar Mandi

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฿58K/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฿13.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-72797/mo

Monthly Breakdown

Mortgage Payment-฿63K

Rental Income (after vacancy)+฿58K

Common Area Fee (870m² x ฿50)-฿44K

Maintenance-฿23K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment-20.9%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿39.2M

Total Rental Income (25yr)฿17.4M

Total Interest Paid฿9.1M

Down payment: ฿4.2M (30%)Loan: ฿9.7M

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
Villa in Sankampang for Sale	฿8.0M	฿0	680m²	4	sale
Pool Villa in MaeOn Sankampang	฿9.0M	฿0	680m²	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

4 Kamar Tidur Rumah Dijual di Ban Sahakon

Fasilitas

Price History

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

More in

10 Kamar Tidur Properti Dijual di Ban Sahakon

Tanah Dijual di Ban Sahakon

2 Kamar Tidur Rumah Dijual di Ban Sahakon

5 Kamar Tidur Rumah Dijual di Ban Sahakon