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

Купитьvilla

For sale 2 bedrooms condo in Mueang Samut Prakan, Samut Prakan

Samut Prakan, bangkok|The Cube Loft Srinakarin - Theparak

฿4.1M฿120K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿120K/m²

District avg (2BR Villas)฿75K/m²

This property

Below avgAt avgAbove avg

Overpriced59% above market

Significantly above market for 2BR Villas in Samut Prakan

Спальни

34 m²

м²

Проект: The Cube Loft Srinakarin - Theparak

Завершён: 2022

Удобства

parkinggardengymoffice room

Price History

+7.5%over 6 months

Demo data

Property Timeline

TodayActive

฿4.1M

Days on market: 0

Mar 27, 2026Listed

฿4.1M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿120K/m²

District avg฿45K/m²

City avg฿71K/m²

-50% belowMarket avg+50% above

OVERPRICED+165.2% vs district

+67.7% 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฿4.1M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿3K/mo

Monthly Breakdown

Mortgage Payment-฿18K

Rental Income (after vacancy)+฿31K

Common Area Fee (34m² x ฿50)-฿2K

Maintenance-฿7K

Insurance + Tax-฿407.38640000000004

Investment Metrics

Annual ROI on Down Payment3.2%

Break-even Period31.3 years

Total Cost (25yr)฿8.2M

Total Rental Income (25yr)฿9.2M

Total Interest Paid฿2.7M

Down payment: ฿1.2M (30%)Loan: ฿2.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿283.1(Your property: +42223.9%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Mueang Samut Prakan, Samut Prakan	฿3K	฿104	25m²	-	rent
For rent 1 bed apartment in Huai Khwang, Bangkok	฿5K	฿207	25m²	1	rent
For rent 1 bed condo in Mueang Samut Prakan, Samut Prakan	฿7K	฿242	27m²	1	rent
For rent 1 bed condo in Mueang Samut Prakan, Samut Prakan	฿8K	฿311	24m²	1	rent
For rent 1 bed condo in Mueang Samut Prakan, Samut Prakan	฿10K	฿276	31m²	1	rent
For rent 1 bed condo in Mueang Samut Prakan, Samut Prakan	฿10K	฿276	33m²	1	rent
For rent studio apartment in Huai Khwang, Bangkok	฿10K	฿311	30m²	-	rent
For rent 1 bed condo in Mueang Samut Prakan, Samut Prakan	฿11K	฿345	28m²	1	rent
For rent 1 bed condo in Mueang Samut Prakan, Samut Prakan	฿12K	฿414	28m²	1	rent
For sale and for rent 2 bedrooms condo in Mueang Samut Prakan, Samut Prakan	฿13K	฿345	35m²	2	rent

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

Школы рядом

Bangkok Patana School

British / IB

฿600K – ฿950K/yr

4.8

For sale 2 bedrooms condo in Mueang Samut Prakan, Samut Prakan

Price Analysis

Проект: The Cube Loft Srinakarin - Theparak

Удобства

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

Школы рядом

More in Samut Prakan

For rent 5 bedrooms villa in Chatuchak, Bangkok

For rent 6 bedrooms house in Chatuchak, Bangkok

For sale and for rent 6 bedrooms house in Chatuchak, Bangkok

For rent 1 bed condo in Mueang Samut Prakan, Samut Prakan