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

购买house

Phimonrat 4卧住宅出售

Phimonrat, nonthaburi|Independent

฿55.0M฿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

+8.4%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฿55.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-312864/mo

Monthly Breakdown

Mortgage Payment-฿248K

Rental Income (after vacancy)+฿52K

Common Area Fee (389m² x ฿50)-฿19K

Maintenance-฿92K

Insurance + Tax-฿6K

Investment Metrics

Annual ROI on Down Payment-22.8%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿109.4M

Total Rental Income (25yr)฿15.5M

Total Interest Paid฿35.9M

Down payment: ฿16.5M (30%)Loan: ฿38.5M

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
For sale, 3-storey detached house, Casa Ville Ratc	฿12.0M	฿0	450m²	6	sale
ขายบ้านเดี่ยว2ชั้น หลังมุม ทำเลดี หมู่บ้าน ชลลดา บางบัวทอง บางกรวย-ไทรน้อย จังหวัดนนทบุรี	฿16.5M	฿0	388m²	6	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

Phimonrat 4卧住宅出售

配套设施

Price History

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

More in Phimonrat

Phimonrat 土地出售

Phimonrat 土地出售

Phimonrat 土地出租

Phimonrat 3卧住宅出售

Phimonrat 4卧 住宅 出售

配套设施

Price History

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

More in Phimonrat

Phimonrat 土地 出售

Phimonrat 土地 出售

Phimonrat 土地 出租

Phimonrat 3卧 住宅 出售

Phimonrat 4卧住宅出售

Phimonrat 土地出售

Phimonrat 土地出售

Phimonrat 土地出租

Phimonrat 3卧住宅出售