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

購入condo

Ban Sahakon 2ベッドルームコンド売却

Ban Sahakon, chiang-mai|Independent

฿7.6M฿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

+7.8%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฿7.6M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿4K/mo

Monthly Breakdown

Mortgage Payment-฿34K

Rental Income (after vacancy)+฿58K

Common Area Fee (120.34m² x ฿50)-฿6K

Maintenance-฿13K

Insurance + Tax-฿760

Investment Metrics

Annual ROI on Down Payment2.2%

Break-even Period44.9 years

Total Cost (25yr)฿16.1M

Total Rental Income (25yr)฿17.4M

Total Interest Paid฿5.0M

Down payment: ฿2.3M (30%)Loan: ฿5.3M

Cash Flow Calculator

Create a free account to unlock more details

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿32K(Your property: -100.0%)

Property	Price	Price/m²	Area	Beds	Type
2 bed unit for sale in a golf course in Mae On, Chiang Mai	฿7.6M	฿63K	120.34m²	2	sale
Chiang Mai Highlands Golf and Spa Resort	฿7.6M	฿0	120.34m²	2	sale

Comparable Properties

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