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

Buycondo

I CONDO Sukhapiban 2 — Studio, 31 sqm

Saphan Sung, bangkok|I CONDO Sukhapiban 2

฿1.5M฿49K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿49K/m²

District avg (Studios Condos)฿54K/m²

This property

Below avgAt avgAbove avg

Good Value8% below market

Below market average for Studios Condos in Saphan Sung

Studio

Beds

Baths

Amenities

Price History

+8.4%over 6 months

Demo data

Property Timeline

TodayActive

฿1.5M

Days on market: 5

Mar 21, 2026Listed

฿1.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿49K/m²

District avg฿45K/m²

City avg฿174K/m²

-50% belowMarket avg+50% above

ABOVE MARKET+9.4% vs district

-71.6% 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฿1.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-3537.4442691260665/mo

Monthly Breakdown

Mortgage Payment-฿7K

Rental Income (after vacancy)+฿8K

Common Area Fee (31m² x ฿50)-฿2K

Maintenance-฿3K

Insurance + Tax-฿153.43185

Investment Metrics

Annual ROI on Down Payment-9.2%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿3.4M

Total Rental Income (25yr)฿2.3M

Total Interest Paid฿1.0M

Down payment: ฿460K (30%)Loan: ฿1.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿25K(Your property: +98.9%)

Property	Price	Price/m²	Area	Beds	Type
Niran Residence 8 — Studio, 25 sqm	฿4K	฿138	25m²	Studio	rent
I CONDO Sukhapiban 2 — Studio, 31 sqm	฿7K	฿207	31m²	Studio	rent
I CONDO Sukhapiban 2 — Studio, 31 sqm	฿7K	฿207	31m²	Studio	rent
I CONDO Sukhapiban 2 — Studio, 31 sqm	฿8K	฿241.5	31m²	Studio	rent
Niran Residence 8 — Studio, 27 sqm	฿624K	฿23K	27m²	Studio	sale
Assakarn Place Ramkhamhaeng-Wongwan Building 2 — Studio, 34 sqm	฿1.1M	฿31K	34m²	Studio	sale
Niran Residence 8 — Studio, 25 sqm	฿1.3M	฿50K	25m²	Studio	sale
Niran Residence 8 — Studio, 25 sqm	฿1.3M	฿50K	25m²	Studio	sale
Niran Residence 8 — Studio, 27 sqm	฿1.4M	฿50K	27m²	Studio	sale
I CONDO Sukhapiban 2 — Studio, 31 sqm	฿1.4M	฿44K	31m²	Studio	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

I CONDO Sukhapiban 2 — Studio, 31 sqm

Price Analysis

Amenities

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

More in Saphan Sung

Sammakorn Condominium — 2BR, 70 sqm

Sammakorn Condominium — 2BR, 70 sqm

Origin Place Ramkhamhaeng 153 — Studio, 22 sqm

Origin Place Ramkhamhaeng 153 — 1BR, 35 sqm