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

Belihouse

3 Kamar Tidur Rumah Dijual di Other

, nonthaburi|Independent

฿13.0M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Kamar Tidur

Kamar Mandi

Fasilitas

Price History

+9.1%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฿13.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-16798/mo

Monthly Breakdown

Mortgage Payment-฿59K

Rental Income (after vacancy)+฿75K

Common Area Fee (205m² x ฿50)-฿10K

Maintenance-฿22K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment-5.2%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿27.6M

Total Rental Income (25yr)฿22.5M

Total Interest Paid฿8.5M

Down payment: ฿3.9M (30%)Loan: ฿9.1M

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
ขายทาวน์โฮมหลังมุม3ชั้น สไตล์โมเดิร์น มินิมอล ทำเลสุดปัง พร้อมอยู่ นนทบุรี	฿4.0M	฿0	161m²	3	sale
ขายบ้านเดี่ยวทำเลดีติดถนนราชพฤกษ์ หมู่บ้านอรุณวดี อ.เมือง จ.นนทบุรี	฿6.9M	฿0	240m²	4	sale
Exclusive New Home for Sale on Prime Main Road Location – Grand Britania Ratchaphruek–Rama 5	฿7.6M	฿0	150m²	3	sale