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

매매villa

For sale 2 bedrooms condo in Mueang Rayong, Rayong

Rayong, bangkok|The Courtyard Rayong

฿5.6M฿104K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿104K/m²

District avg (2BR Villas)฿60K/m²

This property

Below avgAt avgAbove avg

Overpriced73% above market

Significantly above market for 2BR Villas in Rayong

침실

54 m²

㎡

프로젝트: The Courtyard Rayong

준공일: 2020

편의시설

parkingconciergegymsecurity and swimming pool

Price History

+8.2%over 6 months

Demo data

Property Timeline

TodayActive

฿5.6M

Days on market: 0

Mar 27, 2026Listed

฿5.6M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿104K/m²

District avg฿38K/m²

City avg฿77K/m²

-50% belowMarket avg+50% above

OVERPRICED+170.9% vs district

+35.3% 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฿5.6M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-23340.671696663238/mo

Monthly Breakdown

Mortgage Payment-฿25K

Rental Income (after vacancy)+฿14K

Common Area Fee (54m² x ฿50)-฿3K

Maintenance-฿9K

Insurance + Tax-฿559.7625

Investment Metrics

Annual ROI on Down Payment-16.7%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿11.4M

Total Rental Income (25yr)฿4.3M

Total Interest Paid฿3.7M

Down payment: ฿1.7M (30%)Loan: ฿3.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿4K(Your property: +2725.8%)

Property	Price	Price/m²	Area	Beds	Type
For sale and for rent 1 bed condo in Mueang Rayong, Rayong	฿6K	฿138	39m²	1	rent
For sale and for rent 1 bed condo in Mueang Rayong, Rayong	฿9K	฿207	40m²	1	rent
For rent 1 bed condo in Mueang Rayong, Rayong	฿15K	฿276	50m²	1	rent
For rent studio apartment in Mueang Rayong, Rayong	฿16K	฿311	50m²	-	rent
For rent 1 bed condo in Mueang Rayong, Rayong	฿16K	฿345	45m²	1	rent
For rent 1 bed condo in Mueang Rayong, Rayong	฿17K	฿242	64m²	1	rent
For rent studio apartment in Suan Luang, Bangkok	฿20K	฿345	55m²	-	rent
For rent 1 bed condo in Mueang Rayong, Rayong	฿22K	฿380	54m²	1	rent
For rent 1 bed condo in Klaeng, Rayong	฿23K	฿345	62m²	1	rent
For sale studio condo in Ban Chang, Rayong	฿1.5M	฿34K	45m²	-	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 2 bedrooms condo in Mueang Rayong, Rayong

Price Analysis

프로젝트: The Courtyard Rayong

편의시설

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

More in Rayong

For rent 1 bed condo in Mueang Rayong, Rayong

For sale 1 bed condo in Mueang Rayong, Rayong

For rent 1 bed apartment in Suan Luang, Bangkok

For rent studio apartment in Suan Luang, Bangkok