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

매매apartment

For sale 2 bedrooms condo in Mueang Nakhon Ratchasima, Nakhon Ratchasima

Sai Mai, bangkok|The Change Relax Condo Verified across 4 data sources

฿4.7M฿60K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿60K/m²

District avg (2BR Apartments)฿50K/m²

This property

Below avgAt avgAbove avg

Overpriced19% above market

Significantly above market for 2BR Apartments in Sai Mai

침실

욕실

프로젝트: The Change Relax Condo

준공일: 2016

편의시설

parkinggardengymsauna

Price History

+8.2%over 6 months

Demo data

Property Timeline

TodayActive

฿4.7M

Days on market: 0

Mar 27, 2026Listed

฿4.7M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿60K/m²

District avg฿37K/m²

City avg฿72K/m²

-50% belowMarket avg+50% above

OVERPRICED+61.9% vs district

-16.6% 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฿4.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿403K/mo

Monthly Breakdown

Mortgage Payment-฿21K

Rental Income (after vacancy)+฿436K

Common Area Fee (78m² x ฿50)-฿4K

Maintenance-฿8K

Insurance + Tax-฿465.5879

Investment Metrics

Annual ROI on Down Payment346.4%

Break-even Period0.3 years

Total Cost (25yr)฿9.9M

Total Rental Income (25yr)฿130.9M

Total Interest Paid฿3.0M

Down payment: ฿1.4M (30%)Loan: ฿3.3M

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 2 bedrooms condo in Mueang Nakhon Ratchasima, Nakhon Ratchasima

Price Analysis

프로젝트: The Change Relax Condo

편의시설

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

More in Sai Mai

J.R. Apartment

888 apartment

Studio 52 Apartment

Lotto Apartment