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

Belicondo

Kondominium Dijual di Bang Si Mueang

, nonthaburi|Independent

฿580K฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Studio

Kamar Tidur

Kamar Mandi

Fasilitas

Price History

+8.0%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฿580K

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿12K/mo

Monthly Breakdown

Mortgage Payment-฿3K

Rental Income (after vacancy)+฿16K

Common Area Fee (nullm² x ฿50)-฿0

Maintenance-฿967

Insurance + Tax-฿58

Investment Metrics

Annual ROI on Down Payment84.7%

Break-even Period1.2 years

Total Cost (25yr)฿1.1M

Total Rental Income (25yr)฿4.8M

Total Interest Paid฿379K

Down payment: ฿174K (30%)Loan: ฿406K

Cash Flow Calculator

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

Kondominium Dijual di Bang Si Mueang

Fasilitas

Price History

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

More in

Tanah Dijual di Bang Si Mueang

3 Kamar Tidur Rumah Dijual di Bang Si Mueang

4 Kamar Tidur Rumah Dijual di Bang Si Mueang

3 Kamar Tidur Rumah Disewakan di Bang Si Mueang