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

ซื้อvilla

For sale and for rent 1 bed condo in Mueang Samut Prakan, Samut Prakan

Samut Prakan, bangkok|Thames Residence

฿8.4M฿167K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿167K/m²

District avg (1BR Villas)฿75K/m²

This property

Below avgAt avgAbove avg

Overpriced122% above market

Significantly above market for 1BR Villas in Samut Prakan

ห้องนอน

ห้องน้ำ

โครงการ: Thames Residence

สร้างเสร็จ: 2021

สิ่งอำนวยความสะดวก

parkingconciergegymsecurity and swimming pool

Price History

+8.4%over 6 months

Demo data

Property Timeline

TodayActive

฿8.4M

Days on market: 0

Mar 27, 2026Listed

฿8.4M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿167K/m²

District avg฿45K/m²

City avg฿75K/m²

-50% belowMarket avg+50% above

OVERPRICED+270.0% vs district

+122.9% 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฿8.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-24445.052559303673/mo

Monthly Breakdown

Mortgage Payment-฿38K

Rental Income (after vacancy)+฿31K

Common Area Fee (50m² x ฿50)-฿3K

Maintenance-฿14K

Insurance + Tax-฿835.9385

Investment Metrics

Annual ROI on Down Payment-11.7%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿16.5M

Total Rental Income (25yr)฿9.2M

Total Interest Paid฿5.5M

Down payment: ฿2.5M (30%)Loan: ฿5.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿421.1(Your property: +39602.4%)

Property	Price	Price/m²	Area	Beds	Type
For sale and for rent 2 bedrooms condo in Mueang Samut Prakan, Samut Prakan	฿13K	฿345	35m²	2	rent
For rent 1 bed condo in Chatuchak, Bangkok	฿13K	฿345	35m²	1	rent
For rent 2 bedrooms condo in Mueang Samut Prakan, Samut Prakan	฿14K	฿345	40m²	2	rent
For rent 1 bed apartment in Chatuchak, Bangkok	฿16K	฿345	46m²	1	rent
For rent 2 bedrooms apartment in Chatuchak, Bangkok	฿16K	฿345	46m²	2	rent
For rent 1 bed condo in Chatuchak, Bangkok	฿16K	฿311	51m²	1	rent
For rent 1 bed condo in Mueang Samut Prakan, Samut Prakan	฿16K	฿380	40m²	1	rent
For rent 2 bedrooms condo in Mueang Samut Prakan, Samut Prakan	฿19K	฿345	51m²	2	rent
For sale and for rent 1 bed condo in Mueang Samut Prakan, Samut Prakan	฿26K	฿518	50m²	1	rent
For rent 1 bed apartment in Huai Khwang, Bangkok	฿48K	฿932	50m²	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

โรงเรียนใกล้เคียง

Bangkok Patana School

British / IB

฿600K – ฿950K/yr

4.8

For sale and for rent 1 bed condo in Mueang Samut Prakan, Samut Prakan

Price Analysis

โครงการ: Thames Residence

สิ่งอำนวยความสะดวก

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

โรงเรียนใกล้เคียง

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