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

购买condo

3 Bedroom Condo for sale at The City Phuket

Kathu, phuket|The City Phuket Verified across 2 data sources

฿7.8M฿82K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿82K/m²

District avg (3BR Condos)฿121K/m²

This property

Below avgAt avgAbove avg

Great Deal32% below market

Significantly below market for 3BR Condos in Kathu

卧室

卫浴

配套设施

Swimming poolGymSecurity

Price History

+7.5%over 6 months

Demo data

Property Timeline

TodayActive

฿7.8M

Days on market: 0

Mar 27, 2026Listed

฿7.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿82K/m²

District avg฿45K/m²

City avg฿37K/m²

-50% belowMarket avg+50% above

OVERPRICED+81.8% vs district

+124.8% 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฿7.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-29314.1429201574/mo

Monthly Breakdown

Mortgage Payment-฿35K

Rental Income (after vacancy)+฿25K

Common Area Fee (95.14m² x ฿50)-฿5K

Maintenance-฿13K

Insurance + Tax-฿784.125

Investment Metrics

Annual ROI on Down Payment-15.0%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿16.2M

Total Rental Income (25yr)฿7.4M

Total Interest Paid฿5.1M

Down payment: ฿2.4M (30%)Loan: ฿5.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿42K(Your property: +95.1%)

Property	Price	Price/m²	Area	Beds	Type
5R0392 Kathu Golf Condominium 2 floor Studio room Area 72 sq.m 15,000 per month location at Kathu	฿15K	฿208	72m²	1	rent
5R0479 Condominium 2bedroom 2bathroom 32,000/month at kathu have fully furnished	฿32K	฿444	72m²	2	rent
Look No Further For Luxury: Forbes-worthy Zen Space Condo in Kamala	฿35K	฿432	81m²	1	rent
Beautiful Two Bedroom Condo For Rent in Kamala, Phuket	฿50K	฿556	90m²	2	rent
2 Bed 2 bath 72.92 m2 Top Floor Corner Unit	฿4.3M	฿59K	72.92m²	2	sale
Discounted Penthouse Duplex with 2 bedrooms in Kamala beach	฿8.8M	฿77K	114m²	2	sale
Apartment with panoramic seaview and complete privacy!	฿13.9M	฿158K	88m²	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

附近学校

British International School Phuket

British / IB

฿350K – ฿680K/yr

4.4

3 Bedroom Condo for sale at The City Phuket

Price Analysis

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 Kathu

10R0366 The Royal Place Condominium 2 bedroom 2 bathroom Area 45 sq.m 18,000 per month have fully furnished

The Heritage

5R0479 Condominium 2bedroom 2bathroom 32,000/month at kathu have fully furnished

One Bedroom Condo For Rent in Kamala, Phuket