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

購入house

Sao Thong Hin 3ベッドルーム一戸建て売却

Sao Thong Hin, nonthaburi|Independent

฿5.4M฿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

+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฿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฿5.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-24645/mo

Monthly Breakdown

Mortgage Payment-฿24K

Rental Income (after vacancy)+฿14K

Common Area Fee (100m² x ฿50)-฿5K

Maintenance-฿9K

Insurance + Tax-฿540

Investment Metrics

Annual ROI on Down Payment-18.3%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿11.7M

Total Rental Income (25yr)฿4.3M

Total Interest Paid฿3.5M

Down payment: ฿1.6M (30%)Loan: ฿3.8M

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