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

ซื้อapartment

For sale 1 bed condo in Bang Lamung, Chonburi

วัฒนา, bangkok|Cetus

฿5.4M฿135K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿135K/m²

District avg (1BR Apartments)฿65K/m²

This property

Below avgAt avgAbove avg

Overpriced107% above market

Significantly above market for 1BR Apartments in วัฒนา

ห้องนอน

ห้องน้ำ

โครงการ: Cetus

สร้างเสร็จ: 2015

สิ่งอำนวยความสะดวก

parkingconciergegardengym

Price History

+7.8%over 6 months

Demo data

Property Timeline

TodayActive

฿5.4M

Days on market: 0

Mar 27, 2026Listed

฿5.4M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿135K/m²

District avg฿126K/m²

City avg฿75K/m²

-50% belowMarket avg+50% above

ABOVE MARKET+7.1% vs district

+79.1% 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฿5.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿32K/mo

Monthly Breakdown

Mortgage Payment-฿24K

Rental Income (after vacancy)+฿68K

Common Area Fee (40m² x ฿50)-฿2K

Maintenance-฿9K

Insurance + Tax-฿539.6559

Investment Metrics

Annual ROI on Down Payment23.7%

Break-even Period4.2 years

Total Cost (25yr)฿10.8M

Total Rental Income (25yr)฿20.4M

Total Interest Paid฿3.5M

Down payment: ฿1.6M (30%)Loan: ฿3.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿0

Property	Price	Price/m²	Area	Beds	Type
SP Mansion Thonglor 8	฿207	฿0	30m²	-	rent
158 Ekkamai Apartment	฿3K	฿0	30m²	-	rent
Bussbullung Apartment 2	฿3K	฿0	30m²	-	rent
Wang-Nab	฿3K	฿0	30m²	-	rent
Wasukul Apartment	฿3K	฿0	30m²	-	rent
Yudee	฿3K	฿0	30m²	-	rent
Gallery apartment	฿3K	฿0	30m²	-	rent
Rungsuwanapartment	฿3K	฿0	30m²	-	rent
N.S. RESIDENCE	฿3K	฿0	30m²	-	rent
Khum Kee Hmeen Kee Khun	฿3K	฿0	30m²	-	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

โรงเรียนใกล้เคียง

Regents International School Pattaya

British / IB

฿400K – ฿750K/yr

4.5

For sale 1 bed condo in Bang Lamung, Chonburi

Price Analysis

โครงการ: Cetus

สิ่งอำนวยความสะดวก

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

โรงเรียนใกล้เคียง

More in วัฒนา

Greenview Ekkamai 10 Suite

Barn & Bed Hostel Close to BTS Phrom Phong.

Bann Pridi 14 (800 meters from BTS Phra Khanong)

House number 39-40, Sukhumvit 71