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

Belicondo

1 Kamar Tidur Kondominium Dijual di Sao Thong Hin

, nonthaburi|Independent

฿990K฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Kamar Tidur

Kamar Mandi

Fasilitas

Price History

+9.3%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฿990K

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-฿4K

Rental Income (after vacancy)+฿14K

Common Area Fee (23.05m² x ฿50)-฿1K

Maintenance-฿2K

Insurance + Tax-฿99

Investment Metrics

Annual ROI on Down Payment27.8%

Break-even Period3.6 years

Total Cost (25yr)฿2.2M

Total Rental Income (25yr)฿4.3M

Total Interest Paid฿647K

Down payment: ฿297K (30%)Loan: ฿693K

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
Plum Condo Central Station	฿1.2M	฿0	23.05m²	1	sale
พลัมคอนโดบางใหญ่สเตชั่นบางใหญ่สเตชั่นบางใหญ่สเตชั่นพลัมคอนโดบางใหญ่	฿1.2M	฿0	25m²	1	sale
FOR SELL Condo Casa Condo Bangyai MRT-Sam Yaek Bang Yai CX-148976	฿1.3M	฿0	22m²	1	sale
Plum Condo Central Station	฿1.4M	฿0	26m²	1	sale
Plum Condo Central Station	฿1.4M	฿0	24.38m²	1	sale
Plum Condo Central Station	฿1.4M	฿0	24m²	1	sale
Plum Condo Central Station	฿1.4M	฿0	26.49m²	1	sale
Plum Condo Central Station	฿1.4M	฿0	23.9m²	1	sale
Casa Condo @ MRT Bang Yai	฿1.5M	฿0	22m²	1	sale
ขายคอนโดมิเนียม โครงการพลัม คอนโด เซ็นทรัล สเตชั่น เฟส1 บางใหญ่ นนทบุรี	฿1.5M	฿0	26.49m²	1	sale