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

Belihouse

3 Kamar Tidur Rumah Dijual di Ban Sahakon

, chiang-mai|Independent

฿3.5M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Kamar Tidur

Kamar Mandi

Fasilitas

Price History

+7.5%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฿58K/m²

City avg฿33K/m²

-50% belowMarket avg+50% above

GREAT DEAL-100.0% vs district

-100.0% vs city average

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฿3.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿26K/mo

Monthly Breakdown

Mortgage Payment-฿16K

Rental Income (after vacancy)+฿58K

Common Area Fee (200m² x ฿50)-฿10K

Maintenance-฿6K

Insurance + Tax-฿350

Investment Metrics

Annual ROI on Down Payment29.7%

Break-even Period3.4 years

Total Cost (25yr)฿9.6M

Total Rental Income (25yr)฿17.4M

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
2 bedrooms 1bathroom house for sale with mountain view	฿1.4M	฿0	200m²	2	sale
House with Land for Sale Next to the Canal	฿1.6M	฿0	200m²	2	sale
CHARMING 3 BEDROOM SINGLE STOREY HOME WITH LARGE SWIMMING POOL	฿7.5M	฿0	216m²	3	sale
Private and Peaceful Pool Villa in San Kamphaeng for Sale	฿12.5M	฿0	260m²	4	sale
🏡 House for Rent at The Oriental, Chiang Mai	฿0	฿0	160m²	3	rent