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

매매condo

A large fishing park with restaurant for sale in Saraphi, Chiang Mai

Saraphi, chiang-mai|Chai Sathan

฿26.0M฿72K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿72K/m²

District avg (4BR Condos)฿72K/m²

This property

Below avgAt avgAbove avg

Fair Price0% at market

At market average for 4BR Condos in Saraphi

침실

욕실

편의시설

Air conditioningCar parkGarden

Price History

+7.8%over 6 months

Demo data

Property Timeline

TodayActive

฿26.0M

Days on market: 0

Mar 26, 2026Listed

฿26.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿72K/m²

District avg฿45K/m²

City avg฿47K/m²

-50% belowMarket avg+50% above

OVERPRICED+61.4% vs district

+53.5% 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฿26.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-178056.43840369696/mo

Monthly Breakdown

Mortgage Payment-฿117K

Rental Income (after vacancy)+฿3K

Common Area Fee (360m² x ฿50)-฿18K

Maintenance-฿43K

Insurance + Tax-฿3K

Investment Metrics

Annual ROI on Down Payment-27.4%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿54.4M

Total Rental Income (25yr)฿942K

Total Interest Paid฿17.0M

Down payment: ฿7.8M (30%)Loan: ฿18.2M

This is market data from public sources. No agent contact is available for this listing.

Interested in properties like this?

Browse our verified listings

A large fishing park with restaurant for sale in Saraphi, Chiang Mai

Price Analysis

편의시설

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

More in Saraphi

UHOUSE RESIDENCE

PANFUN

Thanasiri Place

Rintrrada place