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

Belihouse

3 Kamar Tidur Rumah Dijual di Sao Thong Hin

, nonthaburi|Independent

฿3.6M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Kamar Tidur

Kamar Mandi

Fasilitas

Price History

+6.5%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฿3.6M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-15284/mo

Monthly Breakdown

Mortgage Payment-฿16K

Rental Income (after vacancy)+฿14K

Common Area Fee (140m² x ฿50)-฿7K

Maintenance-฿6K

Insurance + Tax-฿359

Investment Metrics

Annual ROI on Down Payment-17.0%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿8.9M

Total Rental Income (25yr)฿4.3M

Total Interest Paid฿2.3M

Down payment: ฿1.1M (30%)Loan: ฿2.5M

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
Townhome for rent, Chuan Chuen Town Bang Yai, 5.7 meters wide, large house.	฿2.8M	฿0	140m²	3	sale
❗❗ Urgent Sell 2-Storied Single House Bangyai Lower from Market❗❗	฿3.1M	฿0	140m²	4	sale
ขายทาวน์โฮม 3 ชั้น โครงการ Town Avenue Merge รัตนาธิเบศร์พร้อมอยู่ ฟังก์ชันครบ	฿3.2M	฿0	170m²	3	sale
ขายตึกแถว 4 ชั้น (แนวรถไฟฟ้า) ติดถนนรัตนาธิเบศร์ บางบัวทอง จังหวัดนนทบุรี	฿4.2M	฿0	152m²	1	sale
Corner detached house for sale Villa Garden 3 Rattanathibet,convenient travel, Near Central Westgate	฿5.4M	฿0	100m²	3	sale