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

購入house

FOR SELL House Laddarom Chatuchot MRT-Bang Phu CX-124840

Sai Mai, bangkok|O Ngoen

฿12.9M฿47K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿47K/m²

District avg (4BR Houses)฿50K/m²

This property

Below avgAt avgAbove avg

Good Value7% below market

Below market average for 4BR Houses in Sai Mai

寝室

浴室

設備・アメニティ

Price History

+8.1%over 6 months

Demo data

Property Timeline

TodayActive

฿12.9M

Days on market: 0

Mar 26, 2026Listed

฿12.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿47K/m²

District avg฿9122K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-99.5% vs district

-60.9% 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฿12.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-91099.25579464828/mo

Monthly Breakdown

Mortgage Payment-฿58K

Rental Income (after vacancy)+฿4K

Common Area Fee (276m² x ฿50)-฿14K

Maintenance-฿22K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment-28.2%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿28.4M

Total Rental Income (25yr)฿1.1M

Total Interest Paid฿8.4M

Down payment: ฿3.9M (30%)Loan: ฿9.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿51K(Your property: -9.0%)

Property	Price	Price/m²	Area	Beds	Type
For Sale 2-storey detached house, Kanchanaphisek 4, Sai Mai , Sai Mai , Sai Mai , Bangkok , CX-138485	฿6.0M	฿28K	212m²	3	sale
4 Bedroom House for sale in Casa Ville Sukhapiban 5, O Ngoen, Bangkok	฿8.9M	฿37K	242.8m²	4	sale
FOR SELL House Bangkok Boulevard Ramintra - Watcharapol MRT-Sri Kretta CX-134630	฿12.0M	฿50K	240.4m²	5	sale
FOR SELL House Setthasiri Watcharapol - Theprak MRT-Maiyalap CX-125064	฿13.0M	฿60K	218m²	4	sale
FOR SELL House Setthasiri Watcharapol - Theprak MRT-Maiyalap CX-129557	฿14.0M	฿58K	239.2m²	4	sale
For sale and for rent 3 bedrooms house in Sai Mai, Bangkok	฿14.7M	฿65K	225m²	3	sale
FOR SELL House Burasiri Chatuchot BTS-Wat Phra Sri Mahathat CX-137387	฿15.0M	฿49K	306m²	4	sale
FOR SELL House Setthasiri Phaholyothin - Saimai BTS-Khu Khot CX-125049	฿15.6M	฿54K	288.4m²	4	sale
FOR SELL House Setthasiri Phaholyothin - Saimai BTS-Khu Khot CX-125050	฿20.8M	฿61K	340.8m²	4	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 SELL House Laddarom Chatuchot MRT-Bang Phu CX-124840

Price Analysis

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 Sai Mai

J.R. Apartment

888 apartment

Studio 52 Apartment

Lotto Apartment