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

购买house

Sao Thong Hin 1卧住宅出售

Sao Thong Hin, nonthaburi|Independent

฿4.2M฿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

+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฿4.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-19712/mo

Monthly Breakdown

Mortgage Payment-฿19K

Rental Income (after vacancy)+฿14K

Common Area Fee (152m² x ฿50)-฿8K

Maintenance-฿7K

Insurance + Tax-฿420

Investment Metrics

Annual ROI on Down Payment-18.8%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿10.2M

Total Rental Income (25yr)฿4.3M

Total Interest Paid฿2.7M

Down payment: ฿1.3M (30%)Loan: ฿2.9M

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
Townhome for rent, Chuan Chuen Town Bang Yai, 5.7 meters wide, large house.	฿2.8M	฿0	140m²	3	sale
❗❗ Urgent Sell 2-Storied Single House Bangyai Lower from Market❗❗	฿3.1M	฿0	140m²	4	sale
ขายทาวน์โฮม 3 ชั้น โครงการ Town Avenue Merge รัตนาธิเบศร์พร้อมอยู่ ฟังก์ชันครบ	฿3.2M	฿0	170m²	3	sale
Perfect Park Rama 5 - Bang Yai (Soi Wat Phra Non), house for sale with furniture and electrical appl	฿3.6M	฿0	140m²	3	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 1卧住宅出售