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

購入other

Ban Sahakon 10ベッドルーム OTHER 売却

Ban Sahakon, chiang-mai|Independent

฿49.0M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

寝室

浴室

設備・アメニティ

Price History

+7.2%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฿49.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-249612/mo

Monthly Breakdown

Mortgage Payment-฿221K

Rental Income (after vacancy)+฿58K

Common Area Fee (nullm² x ฿50)-฿0

Maintenance-฿82K

Insurance + Tax-฿5K

Investment Metrics

Annual ROI on Down Payment-20.4%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿92.3M

Total Rental Income (25yr)฿17.4M

Total Interest Paid฿32.0M

Down payment: ฿14.7M (30%)Loan: ฿34.3M

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