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

Belihouse

3 Kamar Tidur Rumah Dijual di Phimonrat

, nonthaburi|Independent

฿3.1M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Kamar Tidur

Kamar Mandi

Fasilitas

Price History

+7.7%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฿3.1M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿21K/mo

Monthly Breakdown

Mortgage Payment-฿14K

Rental Income (after vacancy)+฿52K

Common Area Fee (224m² x ฿50)-฿11K

Maintenance-฿5K

Insurance + Tax-฿310

Investment Metrics

Annual ROI on Down Payment27.3%

Break-even Period3.7 years

Total Cost (25yr)฿9.2M

Total Rental Income (25yr)฿15.5M

Total Interest Paid฿2.0M

Down payment: ฿930K (30%)Loan: ฿2.2M

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
The Emerald Garden 1 ✨️ Newly renovated house, Ratchaphruek location, Bang Bua Thong ✨️	฿3.7M	฿0	163m²	3	sale
Townhome for sale, Nue Cove North Ratchapruek. Access to the main road easily, near Denla School	฿5.9M	฿0	194m²	4	sale
Single house for sale, Ratchaphruek Road, 3 floors, good price, large area, Casa Villa Ratchaphruek-	฿7.3M	฿0	220m²	-	sale
House for sale	฿7.5M	฿0	240m²	3	sale
Corner House &amp;amp;amp; Land at Chollada Bang Bua Thong \| Next to Security \| 171 sq.w. or 94 s	฿16.5M	฿0	235m²	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

3 Kamar Tidur Rumah Dijual di Phimonrat

Fasilitas

Price History

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

More in

Tanah Dijual di Phimonrat

Tanah Dijual di Phimonrat

Tanah Disewakan di Phimonrat

3 Kamar Tidur Rumah Dijual di Phimonrat