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

매매condo

Mahasawat 3베드룸 콘도 매매

Mahasawat, nonthaburi|Independent

฿19.9M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

침실

욕실

편의시설

Price History

+9.3%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฿19.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-102805/mo

Monthly Breakdown

Mortgage Payment-฿90K

Rental Income (after vacancy)+฿38K

Common Area Fee (319m² x ฿50)-฿16K

Maintenance-฿33K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-20.7%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿42.3M

Total Rental Income (25yr)฿11.4M

Total Interest Paid฿13.0M

Down payment: ฿6.0M (30%)Loan: ฿13.9M

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

Mahasawat 3베드룸 콘도 매매

편의시설

Price History

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

More in Mahasawat

Mahasawat 토지 매매

Mahasawat 3베드룸 주택 매매

Mahasawat 주택 매매

Mahasawat 주택 매매