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

Muacondo

, nonthaburi|Independent

฿545K฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Phòng tắm

30 m²

m²

Tiện ích

Price History

+8.8%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฿545K

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿11K/mo

Monthly Breakdown

Mortgage Payment-฿2K

Rental Income (after vacancy)+฿16K

Common Area Fee (30m² x ฿50)-฿2K

Maintenance-฿908

Insurance + Tax-฿55

Investment Metrics

Annual ROI on Down Payment80.8%

Break-even Period1.2 years

Total Cost (25yr)฿1.5M

Total Rental Income (25yr)฿4.8M

Total Interest Paid฿356K

Down payment: ฿164K (30%)Loan: ฿382K

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
โสสุนครคอนโด เรวดี อาคาร1	฿330K	฿0	32m²	1	sale
Namphet Condotown	฿390K	฿0	30m²	-	sale
โสสุนครคอนโด (เรวดี) ทำเลดีใกล้รถไฟฟ้าสายสีม่วง	฿390K	฿0	30.91m²	1	sale
Tanam Muang Non Condo Park	฿460K	฿0	28m²	-	sale
Tanam Muang Non Condo Park	฿460K	฿0	28m²	-	sale
Condo for sale in Nonthaburi 460,000 Tha Nam Non Condominium, 3rd floor, ready to move in	฿460K	฿0	28m²	-	sale
Rompho Condominium	฿580K	฿0	32m²	1	sale
คอนโดนนทรีย์ เรวดี (ห้องริม) ซอยเรวดี58 ใกล้รถไฟฟ้าMRTบางกระสอ	฿599K	฿0	36.16m²	1	sale
คอนโดมิเนียม โครงการ บ้านเฉลิมพระเกียรติ เนื้อที่ 31 ตารางเมตร ใกล้วัดเฉลิมพระเกียรติ ถนนราชพฤกษ์ ตำบลบางศรีเมือง อำเภอเมืองนนทบุรี จังหวัดนนทบุรี	฿600K	฿0	31m²	1	sale
Majestic Tower	฿649K	฿0	30m²	1	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

More in

Buy

Independent

฿2.3M

m²

Buy