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

購入apartment

For sale 1 bed condo in Mueang Surat Thani, Surat Thani

Bang Kapi, bangkok|The Garden Condo Verified across 3 data sources

฿1.8M฿59K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿59K/m²

District avg (1BR Apartments)฿56K/m²

This property

Below avgAt avgAbove avg

Slightly Above6% above market

Above market average for 1BR Apartments in Bang Kapi

寝室

浴室

プロジェクト: The Garden Condo

竣工日: 2017

設備・アメニティ

parkingconciergegardengym

Price History

+9.8%over 6 months

Demo data

Property Timeline

TodayActive

฿1.8M

Days on market: 0

Mar 27, 2026Listed

฿1.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿59K/m²

District avg฿21K/m²

City avg฿74K/m²

-50% belowMarket avg+50% above

OVERPRICED+183.2% vs district

-19.5% 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฿1.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿73K/mo

Monthly Breakdown

Mortgage Payment-฿8K

Rental Income (after vacancy)+฿86K

Common Area Fee (30m² x ฿50)-฿2K

Maintenance-฿3K

Insurance + Tax-฿177.76819999999998

Investment Metrics

Annual ROI on Down Payment164.3%

Break-even Period0.6 years

Total Cost (25yr)฿3.8M

Total Rental Income (25yr)฿25.7M

Total Interest Paid฿1.2M

Down payment: ฿533K (30%)Loan: ฿1.2M

Comparable Properties

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

Property	Price	Price/m²	Area	Beds	Type
Wanee dorm	฿900	฿0	30m²	-	rent
HORYING SUKHOTHAI	฿925	฿0	30m²	-	rent
Nut apartment	฿1K	฿0	30m²	-	rent
Douangporn	฿1K	฿0	30m²	-	rent
Horpak Saowarux	฿1K	฿0	30m²	-	rent
Prapaporn's Dormitory	฿1K	฿0	30m²	-	rent
Pornpuns Dormitory	฿1K	฿0	30m²	-	rent
Dom ram57	฿1K	฿0	30m²	-	rent
Good Day	฿1K	฿0	30m²	-	rent
PVV	฿1K	฿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 1 bed condo in Mueang Surat Thani, Surat Thani

Price Analysis

プロジェクト: The Garden Condo

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 Bang Kapi

Supalai Veranda Rama 9

Aspire Rama 9

The Niche Pride Thonglor-Phetchaburi

Supalai Veranda Rama 9