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

Купитьcondo

5-комн. Кондо на продажу в Other

Other, nonthaburi|Independent

฿9.2M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Спальни

Ванные

Удобства

Price History

+9.4%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฿9.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿14K/mo

Monthly Breakdown

Mortgage Payment-฿41K

Rental Income (after vacancy)+฿75K

Common Area Fee (60m² x ฿50)-฿3K

Maintenance-฿15K

Insurance + Tax-฿920

Investment Metrics

Annual ROI on Down Payment6.2%

Break-even Period16.1 years

Total Cost (25yr)฿18.2M

Total Rental Income (25yr)฿22.5M

Total Interest Paid฿6.0M

Down payment: ฿2.8M (30%)Loan: ฿6.4M

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

5-комн. Кондо на продажу в Other

Удобства

Price History

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

More in Other

COMMERCIAL на продажу в Other

Земля на продажу в Other

Земля на продажу в Other

3-комн. Дом на продажу в Other