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

购买condo

Sao Thong Hin 2卧公寓出售

Sao Thong Hin, nonthaburi|Independent

฿3.5M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

卧室

卫浴

配套设施

Price History

+9.8%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฿3.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-10169/mo

Monthly Breakdown

Mortgage Payment-฿16K

Rental Income (after vacancy)+฿14K

Common Area Fee (49m² x ฿50)-฿2K

Maintenance-฿6K

Insurance + Tax-฿350

Investment Metrics

Annual ROI on Down Payment-11.6%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿7.3M

Total Rental Income (25yr)฿4.3M

Total Interest Paid฿2.3M

Down payment: ฿1.0M (30%)Loan: ฿2.4M

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
Plum Condo Central Station	฿2.4M	฿0	49.04m²	2	sale
For sale, Plum Condo Central Station Phase1, size	฿3.4M	฿0	48m²	2	sale
Plum Condo Central Station	฿3.5M	฿0	45m²	2	sale
Plum Condo Central Station	฿4.2M	฿0	48m²	2	sale
Plum Condo Central Station	฿4.3M	฿0	49m²	2	sale
Plum Condo Central Station	฿4.4M	฿0	50m²	2	sale
Plum Condo Central Station	฿4.4M	฿0	50m²	2	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

Sao Thong Hin 2卧公寓出售