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

Belihouse

3 Kamar Tidur Rumah Dijual di Ban Sahakon

, chiang-mai|Independent

฿5.7M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Kamar Tidur

Kamar Mandi

Fasilitas

Price History

+7.1%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฿58K/m²

City avg฿33K/m²

-50% belowMarket avg+50% above

GREAT DEAL-100.0% vs district

-100.0% vs city average

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฿5.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿16K/mo

Monthly Breakdown

Mortgage Payment-฿26K

Rental Income (after vacancy)+฿58K

Common Area Fee (120m² x ฿50)-฿6K

Maintenance-฿10K

Insurance + Tax-฿570

Investment Metrics

Annual ROI on Down Payment11.3%

Break-even Period8.8 years

Total Cost (25yr)฿12.5M

Total Rental Income (25yr)฿17.4M

Total Interest Paid฿3.7M

Down payment: ฿1.7M (30%)Loan: ฿4.0M

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
Single House for Sale near the San Kamphaeng Hot Springs	฿4.8M	฿0	135m²	4	sale
Hot Spring House for Sale in Mae On	฿7.8M	฿0	110m²	2	sale
Property ID041PS detached house pool villa 4beds, 8baths 320 sq.m. nearby San Kamphaeng Hot Springs	฿9.9M	฿0	139m²	4	sale