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

Beliapartment

, bangkok|Dcondo Nernpra Rayong

฿1.0M฿35K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿35K/m²

District avg (1BR Apartments)฿57K/m²

This property

Below avgAt avgAbove avg

Great Deal38% below market

Significantly below market for 1BR Apartments in

Kamar Tidur

Kamar Mandi

Proyek: Dcondo Nernpra Rayong

Selesai: 2015

Fasilitas

parkinggymsecurity and swimming pool

Price History

+8.8%over 6 months

Demo data

Property Timeline

TodayActive

฿1.0M

Days on market: 0

Mar 27, 2026Listed

฿1.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿35K/m²

District avg฿48K/m²

City avg฿71K/m²

-50% belowMarket avg+50% above

GREAT DEAL-27.0% vs district

-50.5% 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฿1.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿16K/mo

Monthly Breakdown

Mortgage Payment-฿5K

Rental Income (after vacancy)+฿24K

Common Area Fee (29m² x ฿50)-฿1K

Maintenance-฿2K

Insurance + Tax-฿102.64100000000002

Investment Metrics

Annual ROI on Down Payment62.4%

Break-even Period1.6 years

Total Cost (25yr)฿2.4M

Total Rental Income (25yr)฿7.2M

Total Interest Paid฿670K

Down payment: ฿308K (30%)Loan: ฿718K

Comparable Properties

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

Property	Price	Price/m²	Area	Beds	Type
km.9	฿1K	฿0	30m²	-	rent
Horpaksatreeramintra91	฿1K	฿0	30m²	-	rent
Sansabai Bangchan Apartment	฿1K	฿0	30m²	-	rent
WiWatRoomRest	฿2K	฿0	30m²	-	rent
Santisuk apt	฿2K	฿0	30m²	-	rent
sangkanjanavanich	฿2K	฿0	30m²	-	rent
Chai Tha Na	฿2K	฿0	30m²	-	rent
วิเชียร	฿2K	฿0	30m²	-	rent
Kubon Mansion	฿2K	฿0	30m²	-	rent
The Living	฿2K	฿0	30m²	-	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

More in

Rent

ARISE APARTMENT

฿4K

30m²

Rent