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

Buycondo

For sale 3 bedrooms house in Ban Chang, Rayong

House, bangkok|Sinthavee Garden 1

฿6.5M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Beds

30 m²

m²

Project: Sinthavee Garden 1

Completed: 1996

Amenities

gardengymsecurity and swimming pool

Price History

+8.1%over 6 months

Demo data

Property Timeline

TodayActive

฿6.5M

Days on market: 0

Mar 27, 2026Listed

฿6.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿0/m²

District avg฿61K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

GREAT DEAL-100.0% vs district

-100.0% 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฿6.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿202K/mo

Monthly Breakdown

Mortgage Payment-฿29K

Rental Income (after vacancy)+฿244K

Common Area Fee (30m² x ฿50)-฿2K

Maintenance-฿11K

Insurance + Tax-฿648.1136000000001

Investment Metrics

Annual ROI on Down Payment124.6%

Break-even Period0.8 years

Total Cost (25yr)฿12.7M

Total Rental Income (25yr)฿73.2M

Total Interest Paid฿4.2M

Down payment: ฿1.9M (30%)Loan: ฿4.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿0

Property	Price	Price/m²	Area	Beds	Type
For sale 4 bedrooms house in Sam Phran, Nakhon Pathom	฿2.9M	฿0	30m²	4	sale
For sale 3 bedrooms house in Ban Bueng, Chonburi	฿3.2M	฿0	30m²	3	sale
For sale 3 bedrooms house in Bang Yai, Nonthaburi	฿4.6M	฿0	30m²	3	sale
For sale and for rent 3 bedrooms house in Thanyaburi, Pathum Thani	฿5.0M	฿0	30m²	3	sale
For sale 3 bedrooms house in Bang Bua Thong, Nonthaburi	฿5.9M	฿0	30m²	3	sale
For sale 4 bedrooms house in Bang Khun Thian, Bangkok	฿7.8M	฿0	30m²	4	sale
For sale 3 bedrooms house in Bang Kruai, Nonthaburi	฿8.9M	฿0	30m²	3	sale
For sale 4 bedrooms house in Bang Khae, Bangkok	฿13.6M	฿0	30m²	4	sale
For sale land in Thanyaburi, Pathum Thani	฿14.6M	฿0	30m²	-	sale
For sale land in Ban Bueng, Chonburi	฿18.8M	฿0	30m²	-	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

For sale 3 bedrooms house in Ban Chang, Rayong

Project: Sinthavee Garden 1

Amenities

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

More in House

For rent 1 bed condo in Mueang Chiang Mai, Chiang Mai

For sale 1 bed condo in Mueang Chiang Mai, Chiang Mai

For sale 1 bed condo in Mueang Chiang Mai, Chiang Mai

For sale 2 bedrooms condo in Mueang Chiang Mai, Chiang Mai