Developer Payment Plans / Installment Purchase
Dusit Grand Park 2
Pattaya, Thailand
About This Property
Dusit Grand Park 2 is a completed condominium by Dusit Group in Jomtien, close to Jomtien South Beach, shopping and local attractions. The project offers studios and 1-2 bedroom units ranging from 24.9 to 62.29 sqm, with prices starting from 2,188,750 THB. On-site facilities include a gym, jogging track, swimming pool, sauna, steam room and garden areas. As the building is already completed, buyers can move in or start renting immediately, making it a practical option for both personal use and rental income in a popular area of Pattaya.
Opportunity Terms
- Starting Price
- $66,503
- Payment Plan Summary
- 4-step installment plan. Additional variants available: 1 BR, 2 BR. Ask Eden Lane for details.
- Unit Types Summary
- Studio from 25 m² · 1 Bedroom from 34 m² · 2 Bedrooms from 60 m²
- Fees
- Freehold (Condominium) (~2-6.3%): Transfer fee 2% + stamp duty 0.5% (or SBT 3.3% if seller held < 5 years) + withholding tax. Total burden varies; split between parties is negotiable Leasehold (Lease) (~0.55%): Registration fee - 1% of total lease value + 0.1% stamp duty. Effective buyer cost ~0.55% of purchase price
- Projected Rental Yield
- 6.2%
- Amenities
- Fitness Center Jogging Track Swimming Pool Sauna Steam Room Garden
Payment Schedule — Studio
| Milestone | % | Amount | When Due |
|---|---|---|---|
| Reservation | — | THB 20,000 | Reservation |
| 1st instalment | 50% | THB 1,094,000 | 1st instalment |
| 2nd Instalment 24 installments over 2 years | 30% | THB 657,000 | 2nd Instalment 24 installments over 2 years |
| Transfer | 20% | THB 438,000 | Transfer |
Unit Variations
Studio
$66,503
1 Bedroom
$83,425
2 Bedrooms
$146,190
Investment Estimate
Provider-supplied projections for the default unit configuration.
Est. Monthly Rent
THB 32,000
Est. Monthly Income
THB 23,000
Est. Annual Income
THB 276,000
Gross Yield
16.7%
Net Yield
12.6%
Est. 5-Year Value
THB 2,929,000
Est. 5-Year ROI
97%
Assumptions
Provider default: purchase price 2,189,000, monthly rent 32,000, occupancy 95%, annual appreciation 6%.
Provider/market-based estimates for informational purposes only. Actual rental income, occupancy, expenses, appreciation and returns may vary. Projections are not guaranteed.
Calculations are estimates based on average market data. Actual returns may vary. This is not financial advice.
$66,503
You May Also Like
Similar properties you might be interested in.
