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 Rayong, Rayong

Rayong, bangkok|Dcondo Nernpra Rayong

฿1.0M฿35K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿35K/m²

District avg (1BR Villas)฿64K/m²

This property

Below avgAt avgAbove avg

Great Deal44% below market

Significantly below market for 1BR Villas in Rayong

卧室

卫浴

项目: Dcondo Nernpra Rayong

竣工日期: 2015

配套设施

parkinggymsecurity and swimming pool

Price History

+7.0%over 6 months

Demo data

Property Timeline

TodayActive

฿1.0M

Days on market: 0

Mar 27, 2026Listed

฿1.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿35K/m²

District avg฿38K/m²

City avg฿74K/m²

-50% belowMarket avg+50% above

UNDERPRICED-7.6% vs district

-52.0% 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฿1.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿7K/mo

Monthly Breakdown

Mortgage Payment-฿5K

Rental Income (after vacancy)+฿14K

Common Area Fee (29m² x ฿50)-฿1K

Maintenance-฿2K

Insurance + Tax-฿102.64100000000002

Investment Metrics

Annual ROI on Down Payment25.7%

Break-even Period3.9 years

Total Cost (25yr)฿2.4M

Total Rental Income (25yr)฿4.3M

Total Interest Paid฿670K

Down payment: ฿308K (30%)Loan: ฿718K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿221.1(Your property: +15894.1%)

Property	Price	Price/m²	Area	Beds	Type
For sale and for rent studio condo in Mueang Rayong, Rayong	฿6K	฿173	33m²	-	rent
For rent 1 bed condo in Mueang Rayong, Rayong	฿6K	฿207	30m²	1	rent
For rent 1 bed condo in Mueang Rayong, Rayong	฿7K	฿173	35m²	1	rent
For rent 1 bed condo in Mueang Rayong, Rayong	฿7K	฿242	25m²	1	rent
For rent studio condo in Mueang Rayong, Rayong	฿8K	฿345	23m²	-	rent
For rent studio condo in Mueang Rayong, Rayong	฿8K	฿242	35m²	-	rent
Apartment Projects in Suan Luang, Bangkok	฿8K	฿0	30m²	-	rent
For rent 1 bed condo in Mueang Rayong, Rayong	฿8K	฿242	35m²	1	rent
For rent 1 bed condo in Mueang Rayong, Rayong	฿9K	฿276	30m²	1	rent
For rent 2 bedrooms condo in Mueang Rayong, Rayong	฿13K	฿311	37m²	2	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

For sale 1 bed condo in Mueang Rayong, Rayong

Price Analysis

项目: Dcondo Nernpra Rayong

配套设施

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

More in Rayong

For rent 1 bed condo in Mueang Rayong, Rayong

For sale 2 bedrooms condo in Mueang Rayong, Rayong

For sale 1 bed condo in Mueang Rayong, Rayong

For rent 1 bed apartment in Suan Luang, Bangkok