Investment Calculator(Beta)
THB 1.000.000
THB 50.000.000
INVESTMENT SCENARIO FOR A 1 BEDROOM APARTMENT | DETAILS
- Total purchase cost
- Equity in
- Investment Period (years)
- Time to completion (years)
RENTAL (from completion)
- Conservative monthly rental income
- Occupancy
- Letting costs
- Net monthly rental income
- Net Annual Income
- Net Yield
- Total net Income over 3 years
INVESTOR COSTS
- Apartment Average Price
- Taxes and fees
- Total property purchase
- White goods +Furniture
- Transfer fee 3%
- Maintenance costs over 5 years
- Total Investor cost
PROFIT
- Purchase Value
- Estimated Purchase Discount
- Estimated Market Value
CAPITAL Growth
- CAPITAL Growth Rate10%15%20%
- Potential value after 5 years
- Additional Income (Rental)
- Total Income
- ROI (profit)
- ROI
