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

购买villa

For sale 1 bed condo in Mueang Saraburi, Saraburi

Saraburi, bangkok|At First Sight Condominium

฿2.1M฿21K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿21K/m²

District avg (1BR Villas)฿43K/m²

This property

Below avgAt avgAbove avg

Great Deal51% below market

Significantly below market for 1BR Villas in Saraburi

卧室

卫浴

项目: At First Sight Condominium

竣工日期: 2016

配套设施

parkinggymsecurity and swimming pool

Price History

+6.5%over 6 months

Demo data

Property Timeline

TodayActive

฿2.1M

Days on market: 0

Mar 27, 2026Listed

฿2.1M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿21K/m²

District avg฿29K/m²

City avg฿77K/m²

-50% belowMarket avg+50% above

GREAT DEAL-26.3% vs district

-72.8% 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฿2.1M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-10678.808441968155/mo

Monthly Breakdown

Mortgage Payment-฿9K

Rental Income (after vacancy)+฿8K

Common Area Fee (100m² x ฿50)-฿5K

Maintenance-฿4K

Insurance + Tax-฿210.57080000000002

Investment Metrics

Annual ROI on Down Payment-20.3%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿5.5M

Total Rental Income (25yr)฿2.3M

Total Interest Paid฿1.4M

Down payment: ฿632K (30%)Loan: ฿1.5M

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 sale 1 bed condo in Mueang Saraburi, Saraburi

Price Analysis

项目: At First Sight Condominium

配套设施

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

More in Saraburi

For sale and for rent studio condo in Mueang Saraburi, Saraburi

For sale and for rent studio condo in Mueang Saraburi, Saraburi