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

Купитьcondo

1 Bedroom Condo for sale at Cassia Phuket

Thalang, phuket|Cassia Phuket

฿5.0M฿119K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿119K/m²

District avg (1BR Condos)฿129K/m²

This property

Below avgAt avgAbove avg

Good Value8% below market

Below market average for 1BR Condos in Thalang

Спальни

Ванные

Удобства

Swimming poolGymSecurity

Price History

+6.9%over 6 months

Demo data

Property Timeline

TodayActive

฿5.0M

Days on market: 0

Mar 27, 2026Listed

฿5.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿119K/m²

District avg฿77K/m²

City avg฿37K/m²

-50% belowMarket avg+50% above

OVERPRICED+54.5% vs district

+224.6% 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฿5.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿150K/mo

Monthly Breakdown

Mortgage Payment-฿23K

Rental Income (after vacancy)+฿184K

Common Area Fee (42m² x ฿50)-฿2K

Maintenance-฿8K

Insurance + Tax-฿500

Investment Metrics

Annual ROI on Down Payment120.4%

Break-even Period0.8 years

Total Cost (25yr)฿10.0M

Total Rental Income (25yr)฿55.2M

Total Interest Paid฿3.3M

Down payment: ฿1.5M (30%)Loan: ฿3.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿119K(Your property: -0.3%)

Property	Price	Price/m²	Area	Beds	Type
Zcape one bedroom 4th Floor	฿18K	฿600	30m²	1	rent
1 Bedroom Condo for sale at Mai Khao Beach Condotel	฿2.5M	฿69K	36m²	1	sale
The Aristo Resort	฿2.8M	฿92K	30m²	1	sale
1 Bedroom Condo for sale at Rhea by Sansiri	฿5.0M	฿143K	34.75m²	1	sale
1 Bedroom Condo for sale at Surin Sands Condo	฿5.3M	฿140K	38m²	1	sale
1-Bedroom Golf View Apartment at The Title Heritage Bang Tao	฿5.5M	฿131K	42m²	1	sale
1 Bedroom Condo at Cassia Phuket with Lagoon View	฿5.7M	฿136K	42m²	1	sale
1 Bedroom Condo for sale at Capri Residences	฿5.8M	฿165K	35m²	1	sale
1 Bedroom Condo for sale at Diamond Condominium Bang Tao	฿6.5M	฿163K	40m²	1	sale
1 Bedroom Condo	฿6.5M	฿155K	42m²	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

1 Bedroom Condo for sale at Cassia Phuket

Price Analysis

Удобства

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

More in Thalang

P&P Apartment

Thalang House

beHOME Phuket Airport Serviced Apartment

Krishna Service Apartment