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

Belicondo

1 Kamar Tidur Kondominium Dijual di Nonthaburi

, nonthaburi|Independent

฿1.6M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Kamar Tidur

Kamar Mandi

Fasilitas

Price History

+8.8%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฿1.6M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿6K/mo

Monthly Breakdown

Mortgage Payment-฿7K

Rental Income (after vacancy)+฿18K

Common Area Fee (29m² x ฿50)-฿1K

Maintenance-฿3K

Insurance + Tax-฿155

Investment Metrics

Annual ROI on Down Payment16.6%

Break-even Period6.0 years

Total Cost (25yr)฿3.4M

Total Rental Income (25yr)฿5.3M

Total Interest Paid฿1.0M

Down payment: ฿465K (30%)Loan: ฿1.1M

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
Condo for rent The Politan Rive ID-15812	฿10K	฿0	30m²	1	sale
Condo for rent, The Base Chaengwattana	฿10K	฿0	31m²	1	sale
ให้เช่า คอนโด Luxury ริมแม่น้ำเจ้าพระยา The Politan AQUA ขนาด 30.74 ตรม.	฿13K	฿0	31m²	-	sale
Condo for rent, The Politan Aqua, next to the Chao	฿13K	฿0	30m²	1	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
คอนโดมิเนียม นนท์ซิตี้ ทาวน์เวอร์ เนื้อที่ 28 ตรม. ถนนรัตนาธิเบศร์ ต.บางกระสอ อ.เมือง จ.นนทบุรี	฿499K	฿0	28m²	-	sale
Non City Tower	฿499K	฿0	28m²	1	sale
Don Chedi Mansion	฿500K	฿0	24m²	1	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

1 Kamar Tidur 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