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

Belicondo

2 Kamar Tidur Kondominium Dijual di Nonthaburi

, nonthaburi|Independent

฿6.5M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Kamar Tidur

Kamar Mandi

Fasilitas

Price History

+9.7%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฿6.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-26607/mo

Monthly Breakdown

Mortgage Payment-฿29K

Rental Income (after vacancy)+฿18K

Common Area Fee (68m² x ฿50)-฿3K

Maintenance-฿11K

Insurance + Tax-฿650

Investment Metrics

Annual ROI on Down Payment-16.4%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿13.3M

Total Rental Income (25yr)฿5.3M

Total Interest Paid฿4.2M

Down payment: ฿1.9M (30%)Loan: ฿4.5M

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
Tararin Chaophaya Condominium	฿990K	฿0	49.97m²	1	sale
City Home Rattanathibet	฿1.1M	฿0	50m²	1	sale
Tararin Chaophaya Condominium	฿1.2M	฿0	49.97m²	1	sale
📌Nonthaburi Community Housing Project 3 Condo, Pak Kret District, Nonthaburi Province,	฿1.3M	฿0	56.61m²	2	sale
City Home Rattanathibet	฿1.3M	฿0	50m²	1	sale
City Home Rattanathibet	฿1.3M	฿0	50m²	1	sale
ขายคอนโดบ้านธนารักษ์ ซ.ศูนย์ราชการนนทบุรี 59ตรม. 2นอน1น้ำ สภาพดี ฟรียื่นกู้	฿1.5M	฿0	59m²	2	sale
Baan Suanthon Rattanathibet	฿1.5M	฿0	50m²	1	sale
Baan Suanthon Rattanathibet	฿1.8M	฿0	50m²	2	sale
City Home Rattanathibet	฿1.8M	฿0	50m²	2	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

2 Kamar Tidur Kondominium Dijual di Nonthaburi

Fasilitas

Price History

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

More in

5 Kamar Tidur Komersial Dijual di Nonthaburi

4 Kamar Tidur Komersial Dijual di Nonthaburi

Tanah Disewakan di Nonthaburi

Tanah Dijual di Nonthaburi