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

Muacondo

, nonthaburi|Independent

฿1.3M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Phòng ngủ

Phòng tắm

Tiện ích

Price History

+8.6%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฿1.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿7K/mo

Monthly Breakdown

Mortgage Payment-฿6K

Rental Income (after vacancy)+฿18K

Common Area Fee (50m² x ฿50)-฿3K

Maintenance-฿2K

Insurance + Tax-฿129

Investment Metrics

Annual ROI on Down Payment21.5%

Break-even Period4.6 years

Total Cost (25yr)฿3.2M

Total Rental Income (25yr)฿5.3M

Total Interest Paid฿845K

Down payment: ฿388K (30%)Loan: ฿906K

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
94840 - ขายห้องชุด โครงการเคหะนนทบุรี	฿550K	฿0	38.71m²	1	sale
T.K Mansion	฿590K	฿0	37m²	-	sale
Nung Condo Rattanathibet	฿780K	฿0	40m²	1	sale
T.K Mansion	฿790K	฿0	37m²	-	sale
Nung Condominium Rattanathibet	฿810K	฿0	40m²	1	sale
📢Sell cheaper than a million, One Condo, Rattanathibet, next to the MRT !! 🏢	฿890K	฿0	40m²	-	sale
Tararin Chaophaya Condominium	฿990K	฿0	49.97m²	1	sale
40 sq.m. condominium, Rattanathibet, One Condominium, next to Bang Krasor MRT, opposite Grand Richmond Hotel, Krarai Road, Rattanathibet Road, Mueang	฿990K	฿0	40m²	1	sale
City Home Rattanathibet	฿1.1M	฿0	50m²	1	sale
Lumpini Condo Town Rattanathibet	฿1.2M	฿0	42.15m²	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

฿4.5M

5 m²

Buy