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

Muacondo

, nonthaburi|Independent

฿820K฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Phòng ngủ

Phòng tắm

Tiện ích

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฿820K

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿16K/mo

Monthly Breakdown

Mortgage Payment-฿4K

Rental Income (after vacancy)+฿23K

Common Area Fee (28.56m² x ฿50)-฿1K

Maintenance-฿1K

Insurance + Tax-฿82

Investment Metrics

Annual ROI on Down Payment80.1%

Break-even Period1.2 years

Total Cost (25yr)฿2.0M

Total Rental Income (25yr)฿6.9M

Total Interest Paid฿535K

Down payment: ฿246K (30%)Loan: ฿574K

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
Baan Ua-Athorn Tha-it	฿390K	฿0	31.8m²	1	sale
Sammakorn S9 Condominium	฿1.1M	฿0	26.83m²	1	sale
Sammakorn S9 Condominium	฿1.1M	฿0	26m²	1	sale
Anna Condo Bang Phlu	฿1.1M	฿0	28m²	1	sale
Sammakorn S9 Condominium	฿1.2M	฿0	25.11m²	1	sale
Sammakorn S9 Condominium	฿1.3M	฿0	26.83m²	1	sale
Sammakorn S9 Condominium	฿1.3M	฿0	26m²	1	sale
Sammakorn S9 Condominium	฿1.3M	฿0	26m²	1	sale
Sammakorn S9 Condominium	฿1.3M	฿0	26m²	1	sale
Anna Condo Bang Phlu	฿1.3M	฿0	28.83m²	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

฿4.9M

m²

Buy