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

Buycondo

For sale 1 bed condo in Sai Mai, Bangkok

Sai Mai, bangkok|B Plus Condo Phaholyothin 50 - Saphanmai

฿1.7M฿55K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿55K/m²

District avg (1BR Condos)฿57K/m²

This property

Below avgAt avgAbove avg

Good Value5% below market

Below market average for 1BR Condos in Sai Mai

Beds

Baths

Project: B Plus Condo Phaholyothin 50 - Saphanmai

Completed: 1999

Amenities

parkinggarden and security

Price History

+7.5%over 6 months

Demo data

Property Timeline

TodayActive

฿1.7M

Days on market: 4

Mar 22, 2026Listed

฿1.7M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿55K/m²

District avg฿9122K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-99.4% vs district

-54.4% 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฿1.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-8887.726916426616/mo

Monthly Breakdown

Mortgage Payment-฿8K

Rental Income (after vacancy)+฿4K

Common Area Fee (32m² x ฿50)-฿2K

Maintenance-฿3K

Insurance + Tax-฿174.5942

Investment Metrics

Annual ROI on Down Payment-20.4%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿3.8M

Total Rental Income (25yr)฿1.1M

Total Interest Paid฿1.1M

Down payment: ฿524K (30%)Loan: ฿1.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿8K(Your property: +552.2%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Sai Mai, Bangkok	฿8K	฿311	25m²	1	rent
For rent studio condo in Sai Mai, Bangkok	฿9K	฿345	24m²	-	rent
For rent 1 bed condo in Sai Mai, Bangkok	฿10K	฿311	28m²	1	rent
For rent studio condo in Sai Mai, Bangkok	฿11K	฿311	31m²	-	rent
The Origin Phahon-Saphanmai, Bangkok	฿14K	฿482	28m²	1	rent
For sale 1 bed condo in Sai Mai, Bangkok	฿370K	฿12K	30m²	1	sale
For sale 1 bed condo in Sai Mai, Bangkok	฿528K	฿18K	30m²	1	sale
For sale 1 bed condo in Sai Mai, Bangkok	฿529K	฿17K	32m²	1	sale
For sale 1 bed condo in Sai Mai, Bangkok	฿550K	฿17K	33m²	1	sale
For sale studio condo in Sai Mai, Bangkok	฿582K	฿19K	31m²	-	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 1 bed condo in Sai Mai, Bangkok

Price Analysis

Project: B Plus Condo Phaholyothin 50 - Saphanmai

Amenities

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

More in Sai Mai

J.R. Apartment

888 apartment

Studio 52 Apartment

Lotto Apartment