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

購入villa

For sale 4 bedrooms house in Pak Chong, Nakhon Ratchasima

Chonburi, bangkok|The Gallery Khaoyai

฿47.6M฿85K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿85K/m²

District avg (4BR Villas)฿112K/m²

This property

Below avgAt avgAbove avg

Great Deal24% below market

Significantly below market for 4BR Villas in Chonburi

寝室

562 m²

㎡

プロジェクト: The Gallery Khaoyai

竣工日: 2012

設備・アメニティ

parking

Price History

+8.3%over 6 months

Demo data

Property Timeline

TodayActive

฿47.6M

Days on market: 0

Mar 27, 2026Listed

฿47.6M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿85K/m²

District avg฿77K/m²

City avg฿70K/m²

-50% belowMarket avg+50% above

ABOVE MARKET+10.3% vs district

+20.3% 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฿47.6M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-279135.65240484604/mo

Monthly Breakdown

Mortgage Payment-฿215K

Rental Income (after vacancy)+฿48K

Common Area Fee (562m² x ฿50)-฿28K

Maintenance-฿79K

Insurance + Tax-฿5K

Investment Metrics

Annual ROI on Down Payment-23.4%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿98.1M

Total Rental Income (25yr)฿14.4M

Total Interest Paid฿31.1M

Down payment: ฿14.3M (30%)Loan: ฿33.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿288(Your property: +29309.0%)

Property	Price	Price/m²	Area	Beds	Type
For rent 4 bedrooms condo in Khlong Toei, Bangkok	฿138K	฿242	500m²	4	rent
For rent 4 bedrooms apartment in Khlong Toei, Bangkok	฿159K	฿311	500m²	4	rent
For rent 4 bedrooms condo in Khlong Toei, Bangkok	฿159K	฿311	490m²	4	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 4 bedrooms house in Pak Chong, Nakhon Ratchasima

Price Analysis

プロジェクト: The Gallery Khaoyai

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 Chonburi

Park Siri Condo Resort Bangsaen

For rent 2 bedrooms apartment in Mueang Phuket, Phuket

For sale and for rent 2 bedrooms apartment in Mueang Phuket, Phuket

For sale and for rent 2 bedrooms apartment in Mueang Phuket, Phuket