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

매매villa

For sale 2 bedrooms condo in Pak Kret, Nonthaburi

Nonthaburi, bangkok|Riviera Up Condominium

฿3.0M฿37K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿37K/m²

District avg (2BR Villas)฿48K/m²

This property

Below avgAt avgAbove avg

Great Deal22% below market

Significantly below market for 2BR Villas in Nonthaburi

침실

욕실

프로젝트: Riviera Up Condominium

준공일: 2016

편의시설

gardengymsaunasecurity

Price History

+8.0%over 6 months

Demo data

Property Timeline

TodayActive

฿3.0M

Days on market: 0

Mar 27, 2026Listed

฿3.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿37K/m²

District avg฿28K/m²

City avg฿77K/m²

-50% belowMarket avg+50% above

OVERPRICED+33.1% vs district

-51.1% 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฿3.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿57K/mo

Monthly Breakdown

Mortgage Payment-฿14K

Rental Income (after vacancy)+฿80K

Common Area Fee (80m² x ฿50)-฿4K

Maintenance-฿5K

Insurance + Tax-฿299.66700000000003

Investment Metrics

Annual ROI on Down Payment76.3%

Break-even Period1.3 years

Total Cost (25yr)฿6.8M

Total Rental Income (25yr)฿24.0M

Total Interest Paid฿2.0M

Down payment: ฿899K (30%)Loan: ฿2.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿348.8(Your property: +10631.9%)

Property	Price	Price/m²	Area	Beds	Type
For sale and for rent 2 bedrooms condo in Mueang Nonthaburi, Nonthaburi	฿14K	฿173	69m²	2	rent
For rent 2 bedrooms condo in Mueang Nonthaburi, Nonthaburi	฿15K	฿242	56m²	2	rent
For rent 2 bedrooms condo in Pak Kret, Nonthaburi	฿15K	฿173	77m²	2	rent
For rent 2 bedrooms condo in Pak Kret, Nonthaburi	฿16K	฿173	90m²	2	rent
For rent 2 bedrooms apartment in Pak Kret, Nonthaburi	฿17K	฿207	80m²	2	rent
For rent 2 bedrooms condo in Pak Kret, Nonthaburi	฿21K	฿242	86m²	2	rent
For sale and for rent 2 bedrooms condo in Mueang Nonthaburi, Nonthaburi	฿22K	฿242	83m²	2	rent
For rent 2 bedrooms apartment in Sathon, Bangkok	฿41K	฿483	80m²	2	sale
For rent 2 bedrooms condo in Pathum Wan, Bangkok	฿53K	฿621	82m²	2	rent
For rent 1 bed apartment in Pathum Wan, Bangkok	฿57K	฿932	60m²	1	rent

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

For sale 2 bedrooms condo in Pak Kret, Nonthaburi

Price Analysis

프로젝트: Riviera Up Condominium

편의시설

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

More in Nonthaburi

For rent 2 bedrooms condo in Sathon, Bangkok

For rent 2 bedrooms apartment in Sathon, Bangkok

For sale and for rent 2 bedrooms condo in Mueang Nonthaburi, Nonthaburi

For sale and for rent 2 bedrooms condo in Mueang Nonthaburi, Nonthaburi