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

Belihouse

4 Kamar Tidur Rumah Dijual di Other

, nonthaburi|Independent

฿15.9M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Kamar Tidur

Kamar Mandi

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฿15.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-41151/mo

Monthly Breakdown

Mortgage Payment-฿72K

Rental Income (after vacancy)+฿75K

Common Area Fee (328m² x ฿50)-฿16K

Maintenance-฿27K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-10.4%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿34.9M

Total Rental Income (25yr)฿22.5M

Total Interest Paid฿10.4M

Down payment: ฿4.8M (30%)Loan: ฿11.1M

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
ขายบ้านเดี่ยวทำเลดีติดถนนราชพฤกษ์ หมู่บ้านอรุณวดี อ.เมือง จ.นนทบุรี	฿6.9M	฿0	240m²	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

4 Kamar Tidur Rumah Dijual di Other

Fasilitas

Price History

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

More in

Komersial Dijual di Other

Tanah Dijual di Other

Tanah Dijual di Other

3 Kamar Tidur Rumah Dijual di Other