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

Belihouse

3 Kamar Tidur Rumah Dijual di Wat Chalo

, nonthaburi|Independent

฿13.5M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Kamar Tidur

Kamar Mandi

Fasilitas

Price History

+7.3%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฿13.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-52549/mo

Monthly Breakdown

Mortgage Payment-฿61K

Rental Income (after vacancy)+฿44K

Common Area Fee (235m² x ฿50)-฿12K

Maintenance-฿23K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment-15.6%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿28.9M

Total Rental Income (25yr)฿13.2M

Total Interest Paid฿8.8M

Down payment: ฿4.0M (30%)Loan: ฿9.4M

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
ทาวน์โฮม 3 ชั้น หมู่บ้าน เฌอคูน สาทร-ราชพฤกษ์ รีโนเวทใหม่ พร้อมอยู่ได้เลย ทำเลดีบนถนนสวนผัก ใกล้ทางด่วน	฿4.7M	฿0	180m²	3	sale
Cherkoon Sathorn-Ratchapruek	฿6.5M	฿0	168m²	3	sale
Cherkoon Sathorn-Ratchapruek	฿7.4M	฿0	200m²	4	sale
-	฿8.0M	฿0	300m²	3	sale
Laddarom Ratchaphruek-Pinklao	฿8.9M	฿0	175m²	3	sale
Single house Bangkok Boulevard Sathorn-Pinklao. Next to Ratchaphruek Road Opposite Central West View	฿9.0M	฿0	220m²	3	sale
Laddarom Ratchaphruek-Pinklao	฿9.5M	฿0	195m²	3	sale
ขายบ้านเดี่ยว 2 ชั้น หมู่บ้านลัดดารมย์ อีลีแกน พระราม 5	฿9.8M	฿0	275m²	3	sale
Casa Legend Ratchaphruek - Pinklao	฿10.0M	฿0	280m²	5	sale
Casa Legend Ratchaphruek - Pinklao	฿10.5M	฿0	236m²	4	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

3 Kamar Tidur Rumah Dijual di Wat Chalo

Fasilitas

Price History

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

More in

Tanah Dijual di Wat Chalo

5 Kamar Tidur Rumah Dijual di Wat Chalo

4 Kamar Tidur Rumah Dijual di Wat Chalo

4 Kamar Tidur Rumah Dijual di Wat Chalo