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

Belicondo

3 Kamar Tidur Kondominium Dijual di Mahasawat

, nonthaburi|Independent

฿19.9M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Kamar Tidur

Kamar Mandi

Fasilitas

Price History

+8.0%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฿19.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-102805/mo

Monthly Breakdown

Mortgage Payment-฿90K

Rental Income (after vacancy)+฿38K

Common Area Fee (319m² x ฿50)-฿16K

Maintenance-฿33K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-20.7%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿42.3M

Total Rental Income (25yr)฿11.4M

Total Interest Paid฿13.0M

Down payment: ฿6.0M (30%)Loan: ฿13.9M

Cash Flow Calculator

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

3 Kamar Tidur Kondominium Dijual di Mahasawat

Fasilitas

Price History

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

More in

Tanah Dijual di Mahasawat

3 Kamar Tidur Rumah Dijual di Mahasawat

Rumah Dijual di Mahasawat

Rumah Dijual di Mahasawat