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

Belicondo

1 Kamar Tidur Kondominium Dijual di Other

, nonthaburi|Independent

฿1.4M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Kamar Tidur

Kamar Mandi

Fasilitas

Price History

+7.5%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฿1.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿64K/mo

Monthly Breakdown

Mortgage Payment-฿7K

Rental Income (after vacancy)+฿75K

Common Area Fee (32.69m² x ฿50)-฿2K

Maintenance-฿2K

Insurance + Tax-฿145

Investment Metrics

Annual ROI on Down Payment177.4%

Break-even Period0.6 years

Total Cost (25yr)฿3.2M

Total Rental Income (25yr)฿22.5M

Total Interest Paid฿947K

Down payment: ฿435K (30%)Loan: ฿1.0M

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
Rizzo Condo	฿1.2M	฿0	32.69m²	1	sale
For sale Rizzo Condo Bang Krang, convenient travel, near MRT, near Central Westgate, community areas and markets.	฿1.3M	฿0	32.2m²	1	sale
Rizzo Condo	฿1.4M	฿0	33m²	1	sale
Rizzo Condo	฿1.8M	฿0	32.96m²	1	sale