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

購入condo

Elio Del Ray, Bangkok

Phra Khanong, bangkok|Elio Del Ray

฿1.6M฿63K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿63K/m²

District avg (1BR Condos)฿103K/m²

This property

Below avgAt avgAbove avg

Great Deal39% below market

Significantly below market for 1BR Condos in Phra Khanong

寝室

浴室

プロジェクト: Elio Del Ray

竣工日: 2013

設備・アメニティ

swimming poolpoolgymparking

Price History

+7.7%over 6 months

Demo data

Property Timeline

TodayActive

฿1.6M

Days on market: 0

Mar 27, 2026Listed

฿1.6M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿63K/m²

District avg฿76K/m²

City avg฿72K/m²

-50% belowMarket avg+50% above

GREAT DEAL-16.3% vs district

-12.2% 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฿1.6M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿43K/mo

Monthly Breakdown

Mortgage Payment-฿7K

Rental Income (after vacancy)+฿55K

Common Area Fee (26m² x ฿50)-฿1K

Maintenance-฿3K

Insurance + Tax-฿165

Investment Metrics

Annual ROI on Down Payment105.4%

Break-even Period0.9 years

Total Cost (25yr)฿3.5M

Total Rental Income (25yr)฿16.5M

Total Interest Paid฿1.1M

Down payment: ฿495K (30%)Loan: ฿1.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿278.4(Your property: +22695.3%)

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
Lumpini Place Rama 4-Kluaynamthai	฿9K	฿321	28m²	1	rent
Aspire Rama 4	฿10K	฿357	28m²	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

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

近隣の学校

Bangkok Patana School

British / IB

฿600K – ฿950K/yr

4.8

Elio Del Ray, Bangkok

Price Analysis

プロジェクト: Elio Del Ray

設備・アメニティ

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

近隣の学校

More in Phra Khanong

Rhythm Sukhumvit 50

Ficus Lane

Natcha Residence Sukhumvit 42

Silver Heritage