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

Купитьhouse

FOR SELL House Setthasiri Watcharapol - Theprak MRT-Maiyalap

Sai Mai, bangkok|Setthasiri Watcharapol

฿13.0M฿60K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿60K/m²

District avg (4BR Houses)฿44K/m²

This property

Below avgAt avgAbove avg

Overpriced36% above market

Significantly above market for 4BR Houses in Sai Mai

Спальни

Ванные

Удобства

SecurityCar park

Price History

+8.9%over 6 months

Demo data

Property Timeline

TodayActive

฿13.0M

Days on market: 0

Mar 27, 2026Listed

฿13.0M

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฿73K/m²

-50% belowMarket avg+50% above

OVERPRICED+61.6% vs district

-18.1% 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฿13.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿344K/mo

Monthly Breakdown

Mortgage Payment-฿59K

Rental Income (after vacancy)+฿436K

Common Area Fee (218m² x ฿50)-฿11K

Maintenance-฿22K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment105.9%

Break-even Period0.9 years

Total Cost (25yr)฿27.7M

Total Rental Income (25yr)฿130.9M

Total Interest Paid฿8.5M

Down payment: ฿3.9M (30%)Loan: ฿9.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿216.4(Your property: +27435.6%)

Property	Price	Price/m²	Area	Beds	Type
3-BR House at Mantana Lake Watcharapol in O Ngoen	฿38K	฿230	165m²	3	rent
For rent 3 bedrooms house in Sai Mai, Bangkok	฿40K	฿242	165m²	3	rent
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 sale and for rent 3 bedrooms house in Sai Mai, Bangkok	฿48K	฿276	154m²	3	sale
For rent 5 bedrooms house in Sai Mai, Bangkok	฿52K	฿207	250m²	5	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 SELL House Setthasiri Watcharapol - Theprak MRT-Maiyalap

Price Analysis

Удобства

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