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

購入condo

Nonthaburi コンド売却

Nonthaburi, nonthaburi|Independent

฿7.9M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Studio

寝室

null m²

㎡

設備・アメニティ

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฿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฿7.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-31994/mo

Monthly Breakdown

Mortgage Payment-฿36K

Rental Income (after vacancy)+฿18K

Common Area Fee (nullm² x ฿50)-฿0

Maintenance-฿13K

Insurance + Tax-฿790

Investment Metrics

Annual ROI on Down Payment-16.2%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿14.9M

Total Rental Income (25yr)฿5.3M

Total Interest Paid฿5.2M

Down payment: ฿2.4M (30%)Loan: ฿5.5M

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

Nonthaburi コンド売却

設備・アメニティ

Price History

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

More in Nonthaburi

Nonthaburi 5ベッドルーム商業物件売却

Nonthaburi 4ベッドルーム商業物件売却

Nonthaburi 土地賃貸

Nonthaburi 土地売却

Nonthaburi コンド 売却

設備・アメニティ

Price History

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

More in Nonthaburi

Nonthaburi 5ベッドルーム 商業物件 売却

Nonthaburi 4ベッドルーム 商業物件 売却

Nonthaburi 土地 賃貸

Nonthaburi 土地 売却

Nonthaburi コンド売却

Nonthaburi 5ベッドルーム商業物件売却

Nonthaburi 4ベッドルーム商業物件売却

Nonthaburi 土地賃貸

Nonthaburi 土地売却