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

Belihouse

4 Kamar Tidur Rumah Dijual di Sao Thong Hin

, nonthaburi|Independent

฿3.5M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Kamar Tidur

Kamar Mandi

Fasilitas

Price History

+9.8%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฿3.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-20533/mo

Monthly Breakdown

Mortgage Payment-฿16K

Rental Income (after vacancy)+฿14K

Common Area Fee (250m² x ฿50)-฿13K

Maintenance-฿6K

Insurance + Tax-฿355

Investment Metrics

Annual ROI on Down Payment-23.1%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿10.4M

Total Rental Income (25yr)฿4.3M

Total Interest Paid฿2.3M

Down payment: ฿1.1M (30%)Loan: ฿2.5M

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
ขายบ้านเดี่ยว 2 ชั้นทำเลทอง โครงการ หมู่บ้านชัยพฤกษ์ ปิ่นเกล้า-กาญจนา อำเภอบางใหญ่ จังหวัดนนทบุรี	฿6.0M	฿0	244m²	4	sale