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

Buycondo

Phu Montra K-Haad, Prachuap Khiri Khan

Unknown, bangkok|Independent

฿18.5M฿63K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿63K/m²

District avg (5BR Condos)฿97K/m²

This property

Below avgAt avgAbove avg

Great Deal36% below market

Significantly below market for 5BR Condos in Unknown

Beds

Baths

Project: Independent

Completed: 2022

Amenities

swimming poolpoolparkingsecurity

Price History

+8.5%over 6 months

Demo data

Property Timeline

TodayActive

฿18.5M

Days on market: 0

Mar 27, 2026Listed

฿18.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿63K/m²

District avg฿59K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

ABOVE MARKET+6.2% vs district

-23.4% 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฿18.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿38K/mo

Monthly Breakdown

Mortgage Payment-฿83K

Rental Income (after vacancy)+฿169K

Common Area Fee (295m² x ฿50)-฿15K

Maintenance-฿31K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment8.2%

Break-even Period12.2 years

Total Cost (25yr)฿39.3M

Total Rental Income (25yr)฿50.6M

Total Interest Paid฿12.1M

Down payment: ฿5.5M (30%)Loan: ฿12.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿130(Your property: +48140.0%)

Property	Price	Price/m²	Area	Beds	Type
Surasak, Chon Buri (Pattaya)	฿25K	฿65	382m²	4	rent
Maneerin Village Nongmon, Chon Buri (Pattaya)	฿25K	฿86	292m²	3	rent
Copacabana Beach Jomtien, Chon Buri (Pattaya)	฿26K	฿74	351m²	1	rent
Mike Orchid Villas, Chon Buri (Pattaya)	฿35K	฿101	348m²	3	rent
Chateau Dale Residence, Chon Buri (Pattaya)	฿35K	฿143	244m²	3	rent
Natheekarn Park View, Chon Buri (Pattaya)	฿35K	฿167	209m²	3	rent
CASA Legend Sriracha, Chon Buri (Pattaya)	฿36K	฿134	268m²	3	rent
Baan Dusit Pattaya View, Chon Buri (Pattaya)	฿38K	฿158	240m²	2	rent
Chokchai Village 5, Chon Buri (Pattaya)	฿40K	฿167	240m²	3	rent
Patta Element, Chon Buri (Pattaya)	฿45K	฿205	220m²	4	rent

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

Nearby Schools

NIST International School

฿700K – ฿1.1M/yr

4.7

Phu Montra K-Haad, Prachuap Khiri Khan

Price Analysis

Project: Independent

Amenities

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

Nearby Schools

More in Unknown

The villas near Naiyang beach Phuket, Phuket

Blue Canyon Home 2, Phuket

Surin Sabai, Phuket

Diamond Condominium Bangtao, Phuket