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

購入apartment

For sale 2 bedrooms condo in Mueang Rayong, Rayong

Suan Luang, bangkok|Kensington Rayong

฿2.5M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

寝室

30 m²

㎡

プロジェクト: Kensington Rayong

竣工日: 2022

設備・アメニティ

parkingchildren areaconciergegarden

Price History

+7.9%over 6 months

Demo data

Property Timeline

TodayActive

฿2.5M

Days on market: 0

Mar 27, 2026Listed

฿2.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿0/m²

District avg฿63K/m²

City avg฿71K/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฿2.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿39K/mo

Monthly Breakdown

Mortgage Payment-฿11K

Rental Income (after vacancy)+฿56K

Common Area Fee (30m² x ฿50)-฿2K

Maintenance-฿4K

Insurance + Tax-฿252.8988

Investment Metrics

Annual ROI on Down Payment61.2%

Break-even Period1.6 years

Total Cost (25yr)฿5.2M

Total Rental Income (25yr)฿16.8M

Total Interest Paid฿1.7M

Down payment: ฿759K (30%)Loan: ฿1.8M

Comparable Properties

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

Property	Price	Price/m²	Area	Beds	Type
Mittapabmansion2	฿2K	฿0	30m²	-	rent
KPP Mansion	฿2K	฿0	30m²	-	rent
Boonchareon Apartment	฿2K	฿0	30m²	-	rent
Suneewong apartment	฿2K	฿0	30m²	-	rent
Suanluang Apartment	฿2K	฿0	30m²	-	rent
SINTHAI APARTMENT (ONNUT 25)	฿2K	฿0	30m²	-	rent
SUKTHAI APARTMENT (ONNUT 46)	฿2K	฿0	30m²	-	rent
Jib Mansion	฿2K	฿0	30m²	-	rent
Hongtop	฿2K	฿0	30m²	-	rent
Ban rim nam apartment	฿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

For sale 2 bedrooms condo in Mueang Rayong, Rayong

プロジェクト: Kensington Rayong

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 Suan Luang

Modern Home Place

Lumpini Ville Sukhumvit 77

Artemis Sukhumvit 77

Regent Home Sukhumvit 81