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

Belicondo

Kondominium Dijual di Nonthaburi

, nonthaburi|Independent

฿499K฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Kamar Mandi

28 m²

m²

Fasilitas

Price History

+8.9%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฿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฿499K

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-฿2K

Rental Income (after vacancy)+฿18K

Common Area Fee (28m² x ฿50)-฿1K

Maintenance-฿832

Insurance + Tax-฿50

Investment Metrics

Annual ROI on Down Payment104.7%

Break-even Period1.0 years

Total Cost (25yr)฿1.4M

Total Rental Income (25yr)฿5.3M

Total Interest Paid฿326K

Down payment: ฿150K (30%)Loan: ฿349K

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
Condo for rent, The Base Chaengwattana	฿10K	฿0	31m²	1	sale
Condo for rent The Politan Rive ID-15812	฿10K	฿0	30m²	1	sale
Condo for rent, The Politan Aqua, next to the Chao	฿13K	฿0	30m²	1	sale
ให้เช่า คอนโด Luxury ริมแม่น้ำเจ้าพระยา The Politan AQUA ขนาด 30.74 ตรม.	฿13K	฿0	31m²	-	sale
Lumpini Ville Chaengwattana - Pakkred Station	฿98K	฿0	28m²	1	sale
ห้องชุด ชลนทีคอนโดทาวน์ เนื้อที่ 29.93 ตรม. ถนนสุขาประชาสรรค์ อ.ปากเกร็ด จ.นนทบุรี	฿330K	฿0	29.93m²	1	sale
Boonto Park Ville	฿410K	฿0	26m²	1	sale
Non City Tower	฿499K	฿0	28m²	1	sale
Don Chedi Mansion	฿500K	฿0	24m²	1	sale
The Politan Aqua	฿520K	฿0	25m²	-	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

Kondominium Dijual di Nonthaburi

Fasilitas

Price History

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

More in

5 Kamar Tidur Komersial Dijual di Nonthaburi

4 Kamar Tidur Komersial Dijual di Nonthaburi

Tanah Disewakan di Nonthaburi

Tanah Dijual di Nonthaburi