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

฿1.3M฿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฿1.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿7K/mo

Monthly Breakdown

Mortgage Payment-฿6K

Rental Income (after vacancy)+฿18K

Common Area Fee (50m² x ฿50)-฿3K

Maintenance-฿2K

Insurance + Tax-฿129

Investment Metrics

Annual ROI on Down Payment21.5%

Break-even Period4.6 years

Total Cost (25yr)฿3.2M

Total Rental Income (25yr)฿5.3M

Total Interest Paid฿845K

Down payment: ฿388K (30%)Loan: ฿906K

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
94840 - ขายห้องชุด โครงการเคหะนนทบุรี	฿550K	฿0	38.71m²	1	sale
T.K Mansion	฿590K	฿0	37m²	-	sale
Nung Condo Rattanathibet	฿780K	฿0	40m²	1	sale
T.K Mansion	฿790K	฿0	37m²	-	sale
Nung Condominium Rattanathibet	฿810K	฿0	40m²	1	sale
📢Sell cheaper than a million, One Condo, Rattanathibet, next to the MRT !! 🏢	฿890K	฿0	40m²	-	sale
Tararin Chaophaya Condominium	฿990K	฿0	49.97m²	1	sale
40 sq.m. condominium, Rattanathibet, One Condominium, next to Bang Krasor MRT, opposite Grand Richmond Hotel, Krarai Road, Rattanathibet Road, Mueang	฿990K	฿0	40m²	1	sale
City Home Rattanathibet	฿1.1M	฿0	50m²	1	sale
Lumpini Condo Town Rattanathibet	฿1.2M	฿0	42.15m²	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