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

매매house

For sale and for rent 3 bedrooms house in Sai Mai, Bangkok

Sai Mai, bangkok|Noble Gable Watcharapol

฿14.7M฿65K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿65K/m²

District avg (3BR Houses)฿49K/m²

This property

Below avgAt avgAbove avg

Overpriced34% above market

Significantly above market for 3BR Houses in Sai Mai

침실

욕실

프로젝트: Noble Gable Watcharapol

준공일: 2022

편의시설

parkinggardengymsecurity and swimming pool

Price History

-99.6%over 3 months

Property Timeline

TodayActive

฿14.7M

Days on market: 4

Mar 22, 2026Listed

฿14.7M

Source: Market Data

Price has been stable since first listed.

Property Timeline

TodayActive

฿14.7M

Days on market: 4

Mar 22, 2026Price Reduced ▼

฿63K → ฿62K (-99.6%)

Source: Market Data

Mar 22, 2026Price Reduced ▼

฿14.7M → ฿63K (-99.6%)

Source: Market Data

Mar 22, 2026Listed

฿14.7M

Source: Market Data

Full Price Timeline

Create a free account to unlock more details

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿65K/m²

District avg฿9122K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-99.3% vs district

-45.3% 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฿14.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-99899.43771614882/mo

Monthly Breakdown

Mortgage Payment-฿66K

Rental Income (after vacancy)+฿4K

Common Area Fee (225m² x ฿50)-฿11K

Maintenance-฿25K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment-27.2%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿31.1M

Total Rental Income (25yr)฿1.1M

Total Interest Paid฿9.6M

Down payment: ฿4.4M (30%)Loan: ฿10.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿44K(Your property: +50.0%)

Property	Price	Price/m²	Area	Beds	Type
3-BR House at Mantana Lake Watcharapol in O Ngoen	฿38K	฿230	165m²	3	rent
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 sale and for rent 4 bedrooms house in Sai Mai, Bangkok	฿10.6M	฿58K	182m²	4	sale
FOR SELL House Bangkok Boulevard Ramintra - Watcharapol MRT-Sri Kretta CX-134630	฿12.0M	฿50K	240.4m²	5	sale
FOR SELL House Laddarom Chatuchot MRT-Bang Phu CX-124840	฿12.9M	฿47K	276m²	4	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 SELL House Setthasiri Phaholyothin - Saimai BTS-Khu Khot CX-125049	฿15.6M	฿54K	288.4m²	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 sale and for rent 3 bedrooms house in Sai Mai, Bangkok

Price Analysis

프로젝트: Noble Gable Watcharapol

편의시설

Price History

Property Timeline

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