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

ซื้อcondo

3 Bedroom Condo for sale at The City Phuket

Kathu, phuket|The City Phuket Verified across 2 data sources

฿7.8M฿82K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿82K/m²

District avg (3BR Condos)฿122K/m²

This property

Below avgAt avgAbove avg

Great Deal32% below market

Significantly below market for 3BR Condos in Kathu

ห้องนอน

ห้องน้ำ

สิ่งอำนวยความสะดวก

Swimming poolGymSecurity

Price History

+6.6%over 6 months

Demo data

Property Timeline

TodayActive

฿7.8M

Days on market: 0

Mar 26, 2026Listed

฿7.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿82K/m²

District avg฿63K/m²

City avg฿69K/m²

-50% belowMarket avg+50% above

OVERPRICED+30.7% vs district

+20.0% 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฿7.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-29425.99804058395/mo

Monthly Breakdown

Mortgage Payment-฿35K

Rental Income (after vacancy)+฿25K

Common Area Fee (95.14m² x ฿50)-฿5K

Maintenance-฿13K

Insurance + Tax-฿784.125

Investment Metrics

Annual ROI on Down Payment-15.0%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿16.2M

Total Rental Income (25yr)฿7.4M

Total Interest Paid฿5.1M

Down payment: ฿2.4M (30%)Loan: ฿5.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿30K(Your property: +177.5%)

Property	Price	Price/m²	Area	Beds	Type
Look No Further For Luxury: Forbes-worthy Zen Space Condo in Kamala	฿35K	฿432	81m²	1	rent
2 Bed 2 bath 72.92 m2 Top Floor Corner Unit	฿4.3M	฿59K	72.92m²	2	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

British International School Phuket

British / IB

฿350K – ฿680K/yr

4.4

3 Bedroom Condo for sale at The City Phuket

Price Analysis

สิ่งอำนวยความสะดวก

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

โรงเรียนใกล้เคียง

More in Kathu

PL House Patong

Patra Phuket

Chilli Patong

Phuket