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

Belicondo

1 Kamar Tidur Kondominium Dijual di Bang Rak Yai

, nonthaburi|Independent

฿390K฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Kamar Tidur

Kamar Mandi

Fasilitas

Price History

+6.7%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฿390K

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿19K/mo

Monthly Breakdown

Mortgage Payment-฿2K

Rental Income (after vacancy)+฿23K

Common Area Fee (31.8m² x ฿50)-฿2K

Maintenance-฿650

Insurance + Tax-฿39

Investment Metrics

Annual ROI on Down Payment194.5%

Break-even Period0.5 years

Total Cost (25yr)฿1.2M

Total Rental Income (25yr)฿6.9M

Total Interest Paid฿255K

Down payment: ฿117K (30%)Loan: ฿273K

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
อันนาคอนโด2 บางพลู (AnnaCondo2 BangPhlu) ใกล้รถไฟฟ้าMRT บางพลู	฿820K	฿0	28.56m²	1	sale
Sammakorn S9 Condominium	฿1.1M	฿0	26.83m²	1	sale
Sammakorn S9 Condominium	฿1.1M	฿0	26m²	1	sale
Anna Condo Bang Phlu	฿1.1M	฿0	28m²	1	sale
Sammakorn S9 Condominium	฿1.2M	฿0	25.11m²	1	sale
Sammakorn S9 Condominium	฿1.3M	฿0	26.83m²	1	sale
Sammakorn S9 Condominium	฿1.3M	฿0	26m²	1	sale
Sammakorn S9 Condominium	฿1.3M	฿0	26m²	1	sale
Sammakorn S9 Condominium	฿1.3M	฿0	26m²	1	sale
Anna Condo Bang Phlu	฿1.3M	฿0	28.83m²	1	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

1 Kamar Tidur Kondominium Dijual di Bang Rak Yai

Fasilitas

Price History

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

More in

Komersial Dijual di Bang Rak Yai

6 Kamar Tidur Komersial Dijual di Bang Rak Yai

2 Kamar Tidur Komersial Dijual di Bang Rak Yai

Tanah Dijual di Bang Rak Yai