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

Belihouse

3 Kamar Tidur Rumah Dijual di Sao Thong Hin

, nonthaburi|Independent

฿3.2M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Kamar Tidur

Kamar Mandi

Fasilitas

Price History

+6.8%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฿3.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-14273/mo

Monthly Breakdown

Mortgage Payment-฿14K

Rental Income (after vacancy)+฿14K

Common Area Fee (170m² x ฿50)-฿9K

Maintenance-฿5K

Insurance + Tax-฿319

Investment Metrics

Annual ROI on Down Payment-17.9%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿8.6M

Total Rental Income (25yr)฿4.3M

Total Interest Paid฿2.1M

Down payment: ฿957K (30%)Loan: ฿2.2M

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
Townhome for rent, Chuan Chuen Town Bang Yai, 5.7 meters wide, large house.	฿2.8M	฿0	140m²	3	sale
❗❗ Urgent Sell 2-Storied Single House Bangyai Lower from Market❗❗	฿3.1M	฿0	140m²	4	sale
Perfect Park Rama 5 - Bang Yai (Soi Wat Phra Non), house for sale with furniture and electrical appl	฿3.6M	฿0	140m²	3	sale
ขายตึกแถว 4 ชั้น (แนวรถไฟฟ้า) ติดถนนรัตนาธิเบศร์ บางบัวทอง จังหวัดนนทบุรี	฿4.2M	฿0	152m²	1	sale