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

매매villa

For sale 4 bedrooms condo in Cha Am, Phetchaburi

Phetchaburi, bangkok|Rimhad Condo

฿34.9M฿124K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿124K/m²

District avg (4BR Villas)฿74K/m²

This property

Below avgAt avgAbove avg

Overpriced68% above market

Significantly above market for 4BR Villas in Phetchaburi

침실

욕실

프로젝트: Rimhad Condo

준공일: 1996

편의시설

parkingconciergegymsecurity and swimming pool

Price History

+7.6%over 6 months

Demo data

Property Timeline

TodayActive

฿34.9M

Days on market: 0

Mar 27, 2026Listed

฿34.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿124K/m²

District avg฿62K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

OVERPRICED+100.4% vs district

+51.3% 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฿34.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-200704.5498029377/mo

Monthly Breakdown

Mortgage Payment-฿157K

Rental Income (after vacancy)+฿33K

Common Area Fee (282m² x ฿50)-฿14K

Maintenance-฿58K

Insurance + Tax-฿3K

Investment Metrics

Annual ROI on Down Payment-23.0%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿70.0M

Total Rental Income (25yr)฿9.8M

Total Interest Paid฿22.8M

Down payment: ฿10.5M (30%)Loan: ฿24.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿78K(Your property: +58.9%)

Property	Price	Price/m²	Area	Beds	Type
For sale and for rent 4 bedrooms condo in Cha Am, Phetchaburi	฿48K	฿173	231m²	4	sale
For sale 3 bedrooms house in Cha Am, Phetchaburi	฿10.6M	฿42K	250m²	3	sale
For sale 4 bedrooms condo in Cha Am, Phetchaburi	฿19.0M	฿82K	232m²	4	sale
For sale 3 bedrooms villa in Cha Am, Phetchaburi	฿19.9M	฿87K	228m²	3	sale
For sale and for rent 4 bedrooms condo in Cha Am, Phetchaburi	฿21.1M	฿91K	231m²	4	sale
For sale 4 bedrooms villa in Cha Am, Phetchaburi	฿31.9M	฿105K	303m²	4	sale
For sale 2 bedrooms villa in Cha Am, Phetchaburi	฿32.3M	฿89K	362m²	2	sale
For sale 2 bedrooms condo in Cha Am, Phetchaburi	฿40.2M	฿126K	320m²	2	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 4 bedrooms condo in Cha Am, Phetchaburi

Price Analysis

프로젝트: Rimhad Condo

편의시설

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

More in Phetchaburi

For rent studio condo in Bang Khen, Bangkok

For rent and for sale 1 bed condo in Cha Am, Phetchaburi

For sale studio condo in Cha Am, Phetchaburi

For sale 1 bed condo in Cha Am, Phetchaburi