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

Belihouse

Rumah Dijual di Other

, nonthaburi|Independent

฿35.0M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Studio

Kamar Tidur

Kamar Mandi

Fasilitas

Price History

+9.8%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฿35.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-144637/mo

Monthly Breakdown

Mortgage Payment-฿158K

Rental Income (after vacancy)+฿75K

Common Area Fee (nullm² x ฿50)-฿0

Maintenance-฿58K

Insurance + Tax-฿4K

Investment Metrics

Annual ROI on Down Payment-16.5%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿65.9M

Total Rental Income (25yr)฿22.5M

Total Interest Paid฿22.9M

Down payment: ฿10.5M (30%)Loan: ฿24.5M

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

Rumah Dijual di Other

Fasilitas

Price History

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

More in

Komersial Dijual di Other

Tanah Dijual di Other

Tanah Dijual di Other

3 Kamar Tidur Rumah Dijual di Other