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

Купитьhouse

5-комн. Дом на продажу в Mahasawat

Mahasawat, nonthaburi|Independent

฿13.5M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Спальни

Ванные

Удобства

Price History

+9.6%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฿13.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-62634/mo

Monthly Breakdown

Mortgage Payment-฿61K

Rental Income (after vacancy)+฿38K

Common Area Fee (319m² x ฿50)-฿16K

Maintenance-฿23K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment-18.6%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿30.2M

Total Rental Income (25yr)฿11.4M

Total Interest Paid฿8.8M

Down payment: ฿4.0M (30%)Loan: ฿9.4M

Cash Flow Calculator

Create a free account to unlock more details

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿0

Property	Price	Price/m²	Area	Beds	Type
-	฿7.0M	฿0	250m²	-	sale
ขาย บ้านมือสองตกแต่งใหม่ พฤกษ์ภิรมย์รีเจนท์ ปิ่นเก	฿19.9M	฿0	341m²	5	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

5-комн. Дом на продажу в Mahasawat

Удобства

Price History

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

More in Mahasawat

Земля на продажу в Mahasawat

3-комн. Дом на продажу в Mahasawat

Дом на продажу в Mahasawat

Дом на продажу в Mahasawat