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

Belicondo

3 Kamar Tidur Kondominium Dijual di Ban Sahakon

, chiang-mai|Independent

฿8.5M฿53K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿53K/m²

District avg (3BR Condos)฿58K/m²

This property

Below avgAt avgAbove avg

Good Value9% below market

Below market average for 3BR Condos in

Kamar Tidur

Kamar Mandi

Fasilitas

Price History

+8.3%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฿53K/m²

District avg฿58K/m²

City avg฿33K/m²

-50% belowMarket avg+50% above

UNDERPRICED-8.6% vs district

+60.1% 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฿8.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-3403/mo

Monthly Breakdown

Mortgage Payment-฿38K

Rental Income (after vacancy)+฿58K

Common Area Fee (160m² x ฿50)-฿8K

Maintenance-฿14K

Insurance + Tax-฿850

Investment Metrics

Annual ROI on Down Payment-1.6%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿18.4M

Total Rental Income (25yr)฿17.4M

Total Interest Paid฿5.6M

Down payment: ฿2.5M (30%)Loan: ฿6.0M

Cash Flow Calculator

Create a free account to unlock more details

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿16K(Your property: +236.5%)

Property	Price	Price/m²	Area	Beds	Type
2 bed unit for sale in a golf course in Mae On, Chiang Mai	฿7.6M	฿63K	120.34m²	2	sale
2 bed unit for sale in a golf course in Mae On, Chiang Mai	฿7.6M	฿0	120.34m²	2	sale
Chiang Mai Highlands Golf and Spa Resort	฿7.6M	฿0	120.34m²	2	sale
3 bed condo for sale in the golf course, Chiang Mai	฿8.5M	฿0	160m²	3	sale