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

Buycondo

Elio Del Ray, Bangkok

Phra Khanong, bangkok|Elio Del Ray

฿1.4M฿56K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿56K/m²

District avg (1BR Condos)฿103K/m²

This property

Below avgAt avgAbove avg

Great Deal46% below market

Significantly below market for 1BR Condos in Phra Khanong

Beds

Baths

Project: Elio Del Ray

Completed: 2013

Amenities

swimming poolpoolgymfitness

Price History

+6.4%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฿56K/m²

District avg฿85K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

GREAT DEAL-34.5% vs district

-23.4% 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฿1.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿27K/mo

Monthly Breakdown

Mortgage Payment-฿6K

Rental Income (after vacancy)+฿37K

Common Area Fee (25m² x ฿50)-฿1K

Maintenance-฿2K

Insurance + Tax-฿140

Investment Metrics

Annual ROI on Down Payment77.9%

Break-even Period1.3 years

Total Cost (25yr)฿3.0M

Total Rental Income (25yr)฿11.2M

Total Interest Paid฿914K

Down payment: ฿420K (30%)Loan: ฿980K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿307.2(Your property: +18129.2%)

Property	Price	Price/m²	Area	Beds	Type
For rent and for sale studio apartment in Phra Khanong, Bangkok	฿5K	฿0	30m²	-	rent
For rent 1 bed condo in Phra Khanong, Bangkok	฿7K	฿207	31m²	1	rent
For rent studio condo in Phra Khanong, Bangkok	฿8K	฿242	31m²	-	rent
For rent 1 bed condo in Phra Khanong, Bangkok	฿9K	฿276	31m²	1	rent
For rent studio condo in Phra Khanong, Bangkok	฿10K	฿311	31m²	-	rent
For rent studio condo in Phra Khanong, Bangkok	฿10K	฿311	32m²	-	rent
For rent studio condo in Phra Khanong, Bangkok	฿10K	฿414	24m²	-	rent
For sale 1 bed condo in Phra Khanong, Bangkok	฿10K	฿345	28m²	1	rent
For rent 1 bed condo in Phra Khanong, Bangkok	฿13K	฿483	26m²	1	rent
For rent 1 bed condo in Phra Khanong, Bangkok	฿13K	฿483	25m²	1	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

Elio Del Ray, Bangkok

Price Analysis

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 Phra Khanong

Siri at Sukhumvit

Spacious Condo, Ashton Morph 38 ,Near BTS Thong Lo

La Clef Bangkok by The Crest Collection

Aspire Sukhumvit 48