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

购买condo

For rent studio condo in Sai Mai, Bangkok

Sai Mai, bangkok|Eternity Town Primrose Vacharaphol

฿1016.9M฿508435K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿508435K/m²

District avg (Condos)฿22160K/m²

This property

Below avgAt avgAbove avg

Overpriced2194% above market

Significantly above market for Condos in Sai Mai

2 m²

平方米

1/undefined

楼层

项目: Eternity Town Primrose Vacharaphol

竣工日期: 2023

配套设施

parkinggym and security

Price History

+7.1%over 6 months

Demo data

Property Timeline

TodayActive

฿1016.9M

Days on market: 4

Mar 22, 2026Listed

฿1016.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿508435K/m²

District avg฿9122K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+5473.9% vs district

+425291.7% 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฿1016.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-6379092.859574546/mo

Monthly Breakdown

Mortgage Payment-฿4.6M

Rental Income (after vacancy)+฿4K

Common Area Fee (2m² x ฿50)-฿100

Maintenance-฿1.7M

Insurance + Tax-฿102K

Investment Metrics

Annual ROI on Down Payment-25.1%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿1914.8M

Total Rental Income (25yr)฿1.1M

Total Interest Paid฿664.0M

Down payment: ฿305.1M (30%)Loan: ฿711.8M

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 rent studio condo in Sai Mai, Bangkok

Price Analysis

项目: Eternity Town Primrose Vacharaphol

配套设施

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

More in Sai Mai

J.R. Apartment

888 apartment

Studio 52 Apartment

Lotto Apartment