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

Buycondo

For sale 1 bed condo in Bangkok Yai, Bangkok

Bangkok Yai, bangkok|Niche Mono Itsaraphap Verified across 14 data sources

฿3.6M฿116K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿116K/m²

District avg (1BR Condos)฿92K/m²

This property

Below avgAt avgAbove avg

Overpriced26% above market

Significantly above market for 1BR Condos in Bangkok Yai

Beds

Baths

Project: Niche Mono Itsaraphap

Completed: 2022

Amenities

parkingconciergegardengym

Price History

+8.2%over 6 months

Demo data

Property Timeline

TodayActive

฿3.6M

Days on market: 4

Mar 22, 2026Listed

฿3.6M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿116K/m²

District avg฿78K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+48.1% vs district

-3.2% 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฿3.6M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-18977.81341838695/mo

Monthly Breakdown

Mortgage Payment-฿16K

Rental Income (after vacancy)+฿5K

Common Area Fee (31m² x ฿50)-฿2K

Maintenance-฿6K

Insurance + Tax-฿358.7138

Investment Metrics

Annual ROI on Down Payment-21.2%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿7.2M

Total Rental Income (25yr)฿1.5M

Total Interest Paid฿2.3M

Down payment: ฿1.1M (30%)Loan: ฿2.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿38K(Your property: +205.0%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Bangkok Yai, Bangkok	฿7K	฿207	33m²	-	rent
For rent studio condo in Bangkok Yai, Bangkok	฿11K	฿345	28m²	-	rent
For rent 2 bedrooms condo in Bangkok Yai, Bangkok	฿17K	฿483	36m²	2	rent
For rent 1 bed condo in Bangkok Yai, Bangkok	฿21K	฿587	35m²	1	rent
P&S Place	฿53K	฿53K	30m²	-	sale
For sale 1 bed condo in Bangkok Yai, Bangkok	฿1.6M	฿63K	25m²	1	sale
For sale 1 bed condo in Bangkok Yai, Bangkok	฿1.7M	฿60K	28m²	1	sale
For sale 1 bed condo in Bangkok Yai, Bangkok	฿1.8M	฿67K	27m²	1	sale
For sale 1 bed condo in Bangkok Yai, Bangkok	฿2.0M	฿62K	32m²	1	sale
For sale studio condo in Bangkok Yai, Bangkok	฿2.0M	฿72K	28m²	-	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

Nearby Schools

NIST International School

฿700K – ฿1.1M/yr

4.7

For sale 1 bed condo in Bangkok Yai, Bangkok

Price Analysis

Project: Niche Mono Itsaraphap

Amenities

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

Nearby Schools

More in Bangkok Yai

itsaraphab 13 apartment near BSRU

somboon1

DP Mansion (Between Petchkasem 4 and Isaraparp 21 Roads)

Cana Mansion near MRT Tha Phra