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

Belihouse

2 Kamar Tidur Rumah Dijual di Other

, rayong|Independent

฿6.5M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Kamar Tidur

Kamar Mandi

Fasilitas

Price History

+7.7%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฿6.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿5.8M/mo

Monthly Breakdown

Mortgage Payment-฿29K

Rental Income (after vacancy)+฿5.9M

Common Area Fee (nullm² x ฿50)-฿0

Maintenance-฿11K

Insurance + Tax-฿650

Investment Metrics

Annual ROI on Down Payment3591.6%

Break-even Period0.0 years

Total Cost (25yr)฿12.2M

Total Rental Income (25yr)฿1763.2M

Total Interest Paid฿4.2M

Down payment: ฿1.9M (30%)Loan: ฿4.5M

Cash Flow Calculator

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 Rumah Dijual di Other

Fasilitas

Price History

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

More in

OTHER Dijual di Other

3 Kamar Tidur COMMERCIAL Dijual di Other

3 Kamar Tidur COMMERCIAL Dijual di Other

COMMERCIAL Dijual di Other