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

购买condo

www.ddproperty.com

Unknown, bangkok|Scope Langsuan

฿41.3M฿486K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿486K/m²

District avg (Condos)฿115K/m²

This property

Below avgAt avgAbove avg

Overpriced321% above market

Significantly above market for Condos in Unknown

85 m²

平方米

—

楼层

项目: Scope Langsuan

竣工日期: 2023

配套设施

security

Price History

+7.9%over 6 months

Demo data

Property Timeline

TodayActive

฿41.3M

Days on market: 0

Mar 27, 2026Listed

฿41.3M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿486K/m²

District avg฿59K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

OVERPRICED+722.6% vs district

+493.8% 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฿41.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-94838.78654077028/mo

Monthly Breakdown

Mortgage Payment-฿186K

Rental Income (after vacancy)+฿169K

Common Area Fee (85m² x ฿50)-฿4K

Maintenance-฿69K

Insurance + Tax-฿4K

Investment Metrics

Annual ROI on Down Payment-9.2%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿79.0M

Total Rental Income (25yr)฿50.6M

Total Interest Paid฿27.0M

Down payment: ฿12.4M (30%)Loan: ฿28.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿233.1(Your property: +208343.6%)

Property	Price	Price/m²	Area	Beds	Type
Panya Resort Condominium, Chon Buri (Pattaya)	฿8K	฿119	67m²	1	rent
Beach Mountain Condominium Ph.1, Chon Buri (Pattaya)	฿10K	฿143	70m²	1	rent
Laem Chabang Tower, Chon Buri (Pattaya)	฿15K	฿139	108m²	Studio	rent
Panya Resort Condominium, Chon Buri (Pattaya)	฿15K	฿246	61m²	1	rent
Grand View Condo Pattaya, Chon Buri (Pattaya)	฿18K	฿228	79m²	1	rent
Golden Coast Siracha (Phase 1), Chon Buri (Pattaya)	฿18K	฿220	82m²	2	rent
Casalunar Paradiso, Chon Buri (Pattaya)	฿18K	฿300	60m²	1	rent
Ladda Condo View, Chon Buri (Pattaya)	฿18K	฿290	62m²	2	rent
Suntara Residence, Chon Buri (Pattaya)	฿20K	฿313	64m²	1	rent
The Zea Sriracha, Chon Buri (Pattaya)	฿20K	฿333	60m²	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

附近学校

NIST International School

฿700K – ฿1.1M/yr

4.7

www.ddproperty.com

Price Analysis

项目: Scope Langsuan

配套设施

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

附近学校

More in Unknown

The villas near Naiyang beach Phuket, Phuket

Blue Canyon Home 2, Phuket

Surin Sabai, Phuket

Diamond Condominium Bangtao, Phuket