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

購入condo

www.ddproperty.com

Unknown, bangkok|185 Rajadamri

฿99.0M฿444K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿444K/m²

District avg (Condos)฿115K/m²

This property

Below avgAt avgAbove avg

Overpriced285% above market

Significantly above market for Condos in Unknown

223 m²

㎡

—

階

プロジェクト: 185 Rajadamri

竣工日: 2012

設備・アメニティ

security

Price History

+9.2%over 6 months

Demo data

Property Timeline

TodayActive

฿99.0M

Days on market: 0

Mar 27, 2026Listed

฿99.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿444K/m²

District avg฿59K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

OVERPRICED+651.6% vs district

+442.5% 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฿99.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-463908.78926743625/mo

Monthly Breakdown

Mortgage Payment-฿447K

Rental Income (after vacancy)+฿169K

Common Area Fee (223m² x ฿50)-฿11K

Maintenance-฿165K

Insurance + Tax-฿10K

Investment Metrics

Annual ROI on Down Payment-18.7%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿189.8M

Total Rental Income (25yr)฿50.6M

Total Interest Paid฿64.7M

Down payment: ฿29.7M (30%)Loan: ฿69.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿171.9(Your property: +258158.3%)

Property	Price	Price/m²	Area	Beds	Type
Baan Pruksa Nara Chaiyapruk 2-Jomtien, Chon Buri (Pattaya)	฿30K	฿150	200m²	3	rent
Golf View Condo Home, Chon Buri (Pattaya)	฿30K	฿150	200m²	3	rent
Natheekarn Park View, Chon Buri (Pattaya)	฿35K	฿167	209m²	3	rent
Sunrise Beach Resort & Residence, Chon Buri (Pattaya)	฿35K	฿194	180m²	4	rent
Chateau Dale Residence, Chon Buri (Pattaya)	฿35K	฿143	244m²	3	rent
Sunshine Beach Condotel, Chon Buri (Pattaya)	฿35K	฿206	170m²	2	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
Panchalae Boutique Residence, Chon Buri (Pattaya)	฿40K	฿250	160m²	3	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

近隣の学校

NIST International School

฿700K – ฿1.1M/yr

4.7

www.ddproperty.com

Price Analysis

プロジェクト: 185 Rajadamri

設備・アメニティ

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

近隣の学校

More in Unknown

The villas near Naiyang beach Phuket, Phuket

Blue Canyon Home 2, Phuket

Surin Sabai, Phuket

Diamond Condominium Bangtao, Phuket