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

매매house

FOR SELL House Setthasiri Watcharapol - Theprak MRT-Maiyalap

Sai Mai, bangkok|Setthasiri Watcharapol

฿14.0M฿58K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿58K/m²

District avg (4BR Houses)฿44K/m²

This property

Below avgAt avgAbove avg

Overpriced34% above market

Significantly above market for 4BR Houses in Sai Mai

침실

욕실

편의시설

SecurityCar park

Price History

+7.3%over 6 months

Demo data

Property Timeline

TodayActive

฿14.0M

Days on market: 0

Mar 27, 2026Listed

฿14.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿58K/m²

District avg฿37K/m²

City avg฿75K/m²

-50% belowMarket avg+50% above

OVERPRICED+58.6% vs district

-22.0% 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฿14.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿336K/mo

Monthly Breakdown

Mortgage Payment-฿63K

Rental Income (after vacancy)+฿436K

Common Area Fee (239.2m² x ฿50)-฿12K

Maintenance-฿23K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment96.2%

Break-even Period1.0 years

Total Cost (25yr)฿29.9M

Total Rental Income (25yr)฿130.9M

Total Interest Paid฿9.1M

Down payment: ฿4.2M (30%)Loan: ฿9.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿200.3(Your property: +29099.7%)

Property	Price	Price/m²	Area	Beds	Type
For rent 4 bedrooms house in Sai Mai, Bangkok	฿40K	฿173	212m²	4	rent
For rent 3 bedrooms house in Sai Mai, Bangkok	฿42K	฿173	234m²	3	sale
For rent 6 bedrooms house in Sai Mai, Bangkok	฿44K	฿207	207m²	6	sale
For rent 3 bedrooms house in Sai Mai, Bangkok	฿44K	฿207	208m²	3	rent
For rent 3 bedrooms house in Sai Mai, Bangkok	฿48K	฿207	200m²	3	sale
For rent 4 bedrooms house in Sai Mai, Bangkok	฿48K	฿242	179m²	4	rent
For rent 5 bedrooms house in Sai Mai, Bangkok	฿52K	฿207	250m²	5	sale
For rent 4 bedrooms house in Sai Mai, Bangkok	฿53K	฿207	240m²	4	sale
For rent 3 bedrooms house in Sai Mai, Bangkok	฿53K	฿207	232m²	3	sale
For rent 4 bedrooms house in Sai Mai, Bangkok	฿53K	฿173	260m²	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 SELL House Setthasiri Watcharapol - Theprak MRT-Maiyalap

Price Analysis

편의시설

Price History

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