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

购买villa

For sale 18 bedrooms apartment in Huai Khwang, Bangkok

Samut Prakan, bangkok|PGM Building Huai Khwang

฿83.6M฿42K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿42K/m²

District avg (18BR Villas)฿73K/m²

This property

Below avgAt avgAbove avg

Great Deal43% below market

Significantly below market for 18BR Villas in Samut Prakan

卧室

卫浴

项目: PGM Building Huai Khwang

竣工日期: 2026

配套设施

parking

Price History

+9.2%over 6 months

Demo data

Property Timeline

TodayActive

฿83.6M

Days on market: 0

Mar 27, 2026Listed

฿83.6M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿42K/m²

District avg฿45K/m²

City avg฿71K/m²

-50% belowMarket avg+50% above

UNDERPRICED-7.5% vs district

-41.3% 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฿83.6M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-594175.1610391882/mo

Monthly Breakdown

Mortgage Payment-฿377K

Rental Income (after vacancy)+฿31K

Common Area Fee (2000m² x ฿50)-฿100K

Maintenance-฿139K

Insurance + Tax-฿8K

Investment Metrics

Annual ROI on Down Payment-28.4%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿187.4M

Total Rental Income (25yr)฿9.2M

Total Interest Paid฿54.6M

Down payment: ฿25.1M (30%)Loan: ฿58.5M

This is market data from public sources. No agent contact is available for this listing.

Interested in properties like this?

Browse our verified listings

附近学校

NIST International School

฿700K – ฿1.1M/yr

4.7

For sale 18 bedrooms apartment in Huai Khwang, Bangkok

Price Analysis

项目: PGM Building Huai Khwang

配套设施

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

附近学校

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