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

Belihouse

Rumah Dijual di Nonthaburi

, nonthaburi|Independent

฿7.9M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Kamar Mandi

200 m²

m²

Fasilitas

Price History

+7.4%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฿7.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-41994/mo

Monthly Breakdown

Mortgage Payment-฿36K

Rental Income (after vacancy)+฿18K

Common Area Fee (200m² x ฿50)-฿10K

Maintenance-฿13K

Insurance + Tax-฿790

Investment Metrics

Annual ROI on Down Payment-21.3%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿17.9M

Total Rental Income (25yr)฿5.3M

Total Interest Paid฿5.2M

Down payment: ฿2.4M (30%)Loan: ฿5.5M

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
Shophouse for sale in Soi Nonthaburi 8 near MRT	฿3.8M	฿0	250m²	2	sale
Two-story detached house for sale, area 45 sq m, prime location near Nonthaburi Government Center	฿3.9M	฿0	220m²	3	sale
Townhome for sale in Baan Klang Mueng Rattanatibet	฿4.0M	฿0	149m²	3	sale
House for Sale, Perfect Park Rattanathibet. Lake zone with fully furnished and near MRT	฿5.3M	฿0	144m²	3	sale
Sale 2 Storey Single House Close to MRT Purple Line Yaek Nonthaburi Station	฿8.4M	฿0	200m²	-	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

Rumah Dijual di Nonthaburi

Fasilitas

Price History

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

More in

5 Kamar Tidur Komersial Dijual di Nonthaburi

4 Kamar Tidur Komersial Dijual di Nonthaburi

Tanah Disewakan di Nonthaburi

Tanah Dijual di Nonthaburi