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

Muacondo

, nonthaburi|Independent

฿870K฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Studio

Phòng ngủ

Phòng tắm

Tiện ích

Price History

+6.5%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฿870K

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿12K/mo

Monthly Breakdown

Mortgage Payment-฿4K

Rental Income (after vacancy)+฿18K

Common Area Fee (nullm² x ฿50)-฿0

Maintenance-฿1K

Insurance + Tax-฿87

Investment Metrics

Annual ROI on Down Payment55.8%

Break-even Period1.8 years

Total Cost (25yr)฿1.6M

Total Rental Income (25yr)฿5.3M

Total Interest Paid฿568K

Down payment: ฿261K (30%)Loan: ฿609K

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

More in

Buy

Independent

฿4.5M

5 m²

Buy