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

매매apartment

For sale 1 bed condo in Mueang Rayong, Rayong

Suan Luang, bangkok|The Ultimate Seasons Park

฿2.3M฿53K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿53K/m²

District avg (1BR Apartments)฿60K/m²

This property

Below avgAt avgAbove avg

Good Value12% below market

Below market average for 1BR Apartments in Suan Luang

침실

욕실

프로젝트: The Ultimate Seasons Park

준공일: 2016

편의시설

parkingconciergegardengym

Price History

+7.5%over 6 months

Demo data

Property Timeline

TodayActive

฿2.3M

Days on market: 0

Mar 27, 2026Listed

฿2.3M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿53K/m²

District avg฿63K/m²

City avg฿70K/m²

-50% belowMarket avg+50% above

GREAT DEAL-15.7% vs district

-24.8% 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฿2.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿39K/mo

Monthly Breakdown

Mortgage Payment-฿10K

Rental Income (after vacancy)+฿56K

Common Area Fee (44m² x ฿50)-฿2K

Maintenance-฿4K

Insurance + Tax-฿232.7922

Investment Metrics

Annual ROI on Down Payment67.5%

Break-even Period1.5 years

Total Cost (25yr)฿5.0M

Total Rental Income (25yr)฿16.8M

Total Interest Paid฿1.5M

Down payment: ฿698K (30%)Loan: ฿1.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿16K(Your property: +223.1%)

Property	Price	Price/m²	Area	Beds	Type
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	฿13K	฿311	37m²	1	rent
For rent 2 bedrooms condo in Mueang Rayong, Rayong	฿13K	฿311	37m²	2	rent
For rent studio apartment in Suan Luang, Bangkok	฿14K	฿380	34m²	-	rent
For rent 1 bed apartment in Suan Luang, Bangkok	฿15K	฿380	38m²	1	rent
For rent studio apartment in Suan Luang, Bangkok	฿20K	฿345	55m²	-	rent
For rent 2 bedrooms apartment in Suan Luang, Bangkok	฿27K	฿552	48m²	2	rent
For sale 1 bed condo in Mueang Rayong, Rayong	฿1.8M	฿46K	39m²	1	sale
For sale 1 bed condo in Mueang Rayong, Rayong	฿2.1M	฿56K	38m²	1	sale
For sale 1 bed condo in Mueang Rayong, Rayong	฿2.3M	฿60K	39m²	1	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 1 bed condo in Mueang Rayong, Rayong

Price Analysis

프로젝트: The Ultimate Seasons Park

편의시설

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

More in Suan Luang

Modern Home Place

Lumpini Ville Sukhumvit 77

Artemis Sukhumvit 77

Regent Home Sukhumvit 81