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

Belihouse

6 Kamar Tidur Rumah Dijual di Phimonrat

, nonthaburi|Independent

฿16.5M฿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฿16.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-71158/mo

Monthly Breakdown

Mortgage Payment-฿74K

Rental Income (after vacancy)+฿52K

Common Area Fee (388m² x ฿50)-฿19K

Maintenance-฿28K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-17.3%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿36.9M

Total Rental Income (25yr)฿15.5M

Total Interest Paid฿10.8M

Down payment: ฿5.0M (30%)Loan: ฿11.6M

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
For sale, 3-storey detached house, Casa Ville Ratc	฿12.0M	฿0	450m²	6	sale
URGENT SALE 2-story detached house Near New Ratchaphreuk Road	฿55.0M	฿0	389m²	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

6 Kamar Tidur Rumah Dijual di Phimonrat

Fasilitas

Price History

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

More in

Tanah Dijual di Phimonrat

Tanah Dijual di Phimonrat

Tanah Disewakan di Phimonrat

3 Kamar Tidur Rumah Dijual di Phimonrat