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

Buycondo

For sale 1 bed condo in Phasi Charoen, Bangkok

Phasi Charoen, bangkok|The Lake sathorn-wutthakat

฿2.6M฿48K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿48K/m²

District avg (1BR Condos)฿70K/m²

This property

Below avgAt avgAbove avg

Great Deal32% below market

Significantly below market for 1BR Condos in Phasi Charoen

Beds

Baths

Project: The Lake sathorn-wutthakat

Completed: 2018

Amenities

parkinggymsecurity and swimming pool

Price History

+7.1%over 6 months

Demo data

Property Timeline

TodayActive

฿2.6M

Days on market: 4

Mar 22, 2026Listed

฿2.6M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿48K/m²

District avg฿79K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-40.0% vs district

-60.1% 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฿2.6M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-13527.567516100096/mo

Monthly Breakdown

Mortgage Payment-฿12K

Rental Income (after vacancy)+฿6K

Common Area Fee (55m² x ฿50)-฿3K

Maintenance-฿4K

Insurance + Tax-฿262.3139

Investment Metrics

Annual ROI on Down Payment-20.6%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿5.8M

Total Rental Income (25yr)฿1.7M

Total Interest Paid฿1.7M

Down payment: ฿787K (30%)Loan: ฿1.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿334.9(Your property: +14136.8%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Phasi Charoen, Bangkok	฿9K	฿207	39m²	-	rent
For rent 1 bed condo in Phasi Charoen, Bangkok	฿12K	฿311	39m²	1	rent
For rent 2 bedrooms condo in Phasi Charoen, Bangkok	฿14K	฿207	60m²	2	rent
For sale and for rent 2 bedrooms condo in Phasi Charoen, Bangkok	฿15K	฿242	58m²	2	rent
For rent 2 bedrooms condo in Phasi Charoen, Bangkok	฿18K	฿311	56m²	2	rent
For rent 2 bedrooms condo in Phasi Charoen, Bangkok	฿21K	฿449	44m²	2	rent
For rent 2 bedrooms condo in Phasi Charoen, Bangkok	฿21K	฿414	50m²	2	rent
For rent 2 bedrooms condo in Phasi Charoen, Bangkok	฿22K	฿380	56m²	2	rent
For rent 2 bedrooms condo in Phasi Charoen, Bangkok	฿22K	฿414	53m²	2	rent
For rent 2 bedrooms condo in Phasi Charoen, Bangkok	฿23K	฿414	52m²	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

Nearby Schools

Shrewsbury International School

British

฿650K – ฿900K/yr

4.9

For sale 1 bed condo in Phasi Charoen, Bangkok

Price Analysis

Project: The Lake sathorn-wutthakat

Amenities

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

Nearby Schools

More in Phasi Charoen

Asia place apartment 2

Sutthiporn Apartment Therdthai

Yenphan Resident

Thaisiri Mansion