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

购买condo

Ban Sahakon 3卧公寓出售

Ban Sahakon, chiang-mai|Independent

฿8.5M฿53K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿53K/m²

District avg (3BR Condos)฿58K/m²

This property

Below avgAt avgAbove avg

Good Value9% below market

Below market average for 3BR Condos in Ban Sahakon

卧室

卫浴

配套设施

Price History

+6.5%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฿53K/m²

District avg฿58K/m²

City avg฿33K/m²

-50% belowMarket avg+50% above

UNDERPRICED-8.6% vs district

+60.1% vs city average

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฿8.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-3403/mo

Monthly Breakdown

Mortgage Payment-฿38K

Rental Income (after vacancy)+฿58K

Common Area Fee (160m² x ฿50)-฿8K

Maintenance-฿14K

Insurance + Tax-฿850

Investment Metrics

Annual ROI on Down Payment-1.6%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿18.4M

Total Rental Income (25yr)฿17.4M

Total Interest Paid฿5.6M

Down payment: ฿2.5M (30%)Loan: ฿6.0M

Cash Flow Calculator

Create a free account to unlock more details

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿16K(Your property: +236.5%)

Property	Price	Price/m²	Area	Beds	Type
2 bed unit for sale in a golf course in Mae On, Chiang Mai	฿7.6M	฿63K	120.34m²	2	sale
2 bed unit for sale in a golf course in Mae On, Chiang Mai	฿7.6M	฿0	120.34m²	2	sale
Chiang Mai Highlands Golf and Spa Resort	฿7.6M	฿0	120.34m²	2	sale
3 bed condo for sale in the golf course, Chiang Mai	฿8.5M	฿0	160m²	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

Ban Sahakon 3卧公寓出售

Price Analysis

配套设施

Price History

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

More in Ban Sahakon

Ban Sahakon 10卧 OTHER 出售

Ban Sahakon 土地出售

Ban Sahakon 2卧住宅出售

Ban Sahakon 5卧住宅出售

Ban Sahakon 3卧 公寓 出售

Price Analysis

配套设施

Price History

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

More in Ban Sahakon

Ban Sahakon 10卧 OTHER 出售

Ban Sahakon 土地 出售

Ban Sahakon 2卧 住宅 出售

Ban Sahakon 5卧 住宅 出售

Ban Sahakon 3卧公寓出售

Ban Sahakon 土地出售

Ban Sahakon 2卧住宅出售

Ban Sahakon 5卧住宅出售