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

购买villa

For sale 2 bedrooms condo in Cha Am, Phetchaburi

Phetchaburi, bangkok|Rimhad Condo

฿8.7M฿96K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿96K/m²

District avg (2BR Villas)฿77K/m²

This property

Below avgAt avgAbove avg

Overpriced25% above market

Significantly above market for 2BR Villas in Phetchaburi

卧室

卫浴

项目: Rimhad Condo

竣工日期: 1996

配套设施

parkingconciergegymsecurity and swimming pool

Price History

+7.1%over 6 months

Demo data

Property Timeline

TodayActive

฿8.7M

Days on market: 0

Mar 27, 2026Listed

฿8.7M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿96K/m²

District avg฿62K/m²

City avg฿76K/m²

-50% belowMarket avg+50% above

OVERPRICED+56.0% vs district

+27.6% 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฿8.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-26388.44625209584/mo

Monthly Breakdown

Mortgage Payment-฿39K

Rental Income (after vacancy)+฿33K

Common Area Fee (90m² x ฿50)-฿5K

Maintenance-฿14K

Insurance + Tax-฿867.6818999999999

Investment Metrics

Annual ROI on Down Payment-12.2%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿17.7M

Total Rental Income (25yr)฿9.8M

Total Interest Paid฿5.7M

Down payment: ฿2.6M (30%)Loan: ฿6.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿6K(Your property: +1447.9%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Cha Am, Phetchaburi	฿26K	฿207	115m²	2	rent
For rent 3 bedrooms condo in Cha Am, Phetchaburi	฿27K	฿242	104m²	3	rent
For rent and for sale 2 bedrooms condo in Cha Am, Phetchaburi	฿37K	฿449	78m²	2	sale
For rent 2 bedrooms condo in Cha Am, Phetchaburi	฿41K	฿380	107m²	2	rent
For sale and for rent 2 bedrooms condo in Cha Am, Phetchaburi	฿48K	฿621	76m²	2	sale
For rent 2 bedrooms condo in Cha Am, Phetchaburi	฿48K	฿725	65m²	2	rent
For rent 2 bedrooms condo in Cha Am, Phetchaburi	฿58K	฿725	80m²	2	rent
For sale and for rent 2 bedrooms condo in Cha Am, Phetchaburi	฿58K	฿759	76m²	2	sale
For sale and for rent 3 bedrooms condo in Cha Am, Phetchaburi	฿69K	฿621	105m²	3	sale
For sale 2 bedrooms condo in Cha Am, Phetchaburi	฿3.8M	฿58K	66m²	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

For sale 2 bedrooms condo in Cha Am, Phetchaburi

Price Analysis

项目: Rimhad Condo

配套设施

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

More in Phetchaburi

For rent studio condo in Bang Khen, Bangkok

For rent and for sale 1 bed condo in Cha Am, Phetchaburi

For sale studio condo in Cha Am, Phetchaburi

For sale 4 bedrooms condo in Cha Am, Phetchaburi