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

Buycondo

For sale 1 bed condo in Phra Khanong, Bangkok

Bang Na, bangkok|Elio Del Ray

฿1.4M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Beds

30 m²

m²

Project: Elio Del Ray

Completed: 2013

Amenities

parkingchildren areagardengym

Price History

+9.3%over 6 months

Demo data

Property Timeline

TodayActive

฿1.4M

Days on market: 0

Mar 27, 2026Listed

฿1.4M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿0/m²

District avg฿55K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

GREAT DEAL-100.0% vs district

-100.0% 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฿1.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿11K/mo

Monthly Breakdown

Mortgage Payment-฿6K

Rental Income (after vacancy)+฿21K

Common Area Fee (30m² x ฿50)-฿2K

Maintenance-฿2K

Insurance + Tax-฿135.8955

Investment Metrics

Annual ROI on Down Payment31.3%

Break-even Period3.2 years

Total Cost (25yr)฿3.0M

Total Rental Income (25yr)฿6.2M

Total Interest Paid฿887K

Down payment: ฿408K (30%)Loan: ฿951K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿307.9(Your property: -100.0%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Bang Na, Bangkok	฿3K	฿69	29m²	-	rent
For rent studio condo in Bang Na, Bangkok	฿7K	฿311	22m²	-	rent
For rent 1 bed condo in Bang Na, Bangkok	฿8K	฿345	22m²	1	rent
เช่า คอนโด ซิตี้ โฮม สุขุมวิท 101 ใกล้ BTS สถานีอุมสุข	฿9K	฿283	30m²	1	rent
For rent studio condo in Bang Na, Bangkok	฿9K	฿345	24m²	-	rent
For rent studio condo in Bang Na, Bangkok	฿9K	฿276	32m²	-	rent
For rent studio condo in Bang Na, Bangkok	฿9K	฿414	22m²	-	rent
For rent studio condo in Bang Na, Bangkok	฿9K	฿414	22m²	-	rent
For rent 1 bed condo in Bang Na, Bangkok	฿9K	฿242	35m²	1	rent
For rent studio condo in Bang Na, Bangkok	฿9K	฿380	24m²	-	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

Bangkok Patana School

British / IB

฿600K – ฿950K/yr

4.8

For sale 1 bed condo in Phra Khanong, Bangkok

Project: Elio Del Ray

Amenities

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

Nearby Schools

More in Bang Na

เช่า คอนโด ซิตี้ โฮม สุขุมวิท 101 ใกล้ BTS สถานีอุมสุข

The Coast Bangkok

The Coast Bangkok

IDEO Mobi Sukhumvit 66