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

Mualand

, rayong|Independent

฿47.7M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

null m²

m²

—

Tầng

Tiện ích

Price History

+9.7%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฿47.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿5.6M/mo

Monthly Breakdown

Mortgage Payment-฿215K

Rental Income (after vacancy)+฿5.9M

Common Area Fee (nullm² x ฿50)-฿0

Maintenance-฿80K

Insurance + Tax-฿5K

Investment Metrics

Annual ROI on Down Payment467.7%

Break-even Period0.2 years

Total Cost (25yr)฿89.8M

Total Rental Income (25yr)฿1763.2M

Total Interest Paid฿31.1M

Down payment: ฿14.3M (30%)Loan: ฿33.4M

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

More in

Buy

Independent

฿19.8M

m²

Buy