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

購入townhouse

For sale 3 bedrooms villa in Hua Hin, Prachuap Khiri Khan

House, bangkok|Amity Lakes

฿8.5M฿55K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿55K/m²

District avg (3BR Townhouses)฿38K/m²

This property

Below avgAt avgAbove avg

Overpriced46% above market

Significantly above market for 3BR Townhouses in House

寝室

浴室

プロジェクト: Amity Lakes

竣工日: 2024

設備・アメニティ

parkinggarden and security

Price History

+9.9%over 6 months

Demo data

Property Timeline

TodayActive

฿8.5M

Days on market: 0

Mar 27, 2026Listed

฿8.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿55K/m²

District avg฿61K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

UNDERPRICED-9.6% vs district

-32.5% 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฿8.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿183K/mo

Monthly Breakdown

Mortgage Payment-฿38K

Rental Income (after vacancy)+฿244K

Common Area Fee (153m² x ฿50)-฿8K

Maintenance-฿14K

Insurance + Tax-฿845.4604999999999

Investment Metrics

Annual ROI on Down Payment86.7%

Break-even Period1.2 years

Total Cost (25yr)฿18.2M

Total Rental Income (25yr)฿73.2M

Total Interest Paid฿5.5M

Down payment: ฿2.5M (30%)Loan: ฿5.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿20K(Your property: +174.6%)

Property	Price	Price/m²	Area	Beds	Type
For rent 3 bedrooms house in Bang Yai, Nonthaburi	฿23K	฿173	120m²	3	rent
For rent 3 bedrooms house in Bang Yai, Nonthaburi	฿23K	฿138	157m²	3	rent
For rent 3 bedrooms house in Nong Chok, Bangkok	฿42K	฿276	140m²	3	sale
For sale 3 bedrooms house in Mueang Chiang Mai, Chiang Mai	฿2.5M	฿21K	120m²	3	sale
For sale 3 bedrooms house in Mueang Buriram, Buriram	฿3.1M	฿25K	120m²	3	sale
For sale 3 bedrooms house in Bang Yai, Nonthaburi	฿3.7M	฿26K	142m²	3	sale
For sale 3 bedrooms house in Thanyaburi, Pathum Thani	฿4.0M	฿33K	122m²	3	sale
For sale 3 bedrooms house in Bang Yai, Nonthaburi	฿4.4M	฿30K	148m²	3	sale
For sale 3 bedrooms house in Thanyaburi, Pathum Thani	฿4.4M	฿29K	155m²	3	sale
For sale 3 bedrooms house in Bang Bua Thong, Nonthaburi	฿5.2M	฿36K	144m²	3	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 villa in Hua Hin, Prachuap Khiri Khan

Price Analysis

プロジェクト: Amity Lakes

設備・アメニティ

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