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

매매condo

5.8% yield

The Niche Wongwianyai-Taksin

Khlong San, bangkok|The Niche Wongwianyai-Taksin

฿71K฿71K/m²

Rent: ฿345/월

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿71K/m²

District avg (Condos)฿168K/m²

This property

Below avgAt avgAbove avg

Great Deal58% below market

Significantly below market for Condos in Khlong San

30 m²

㎡

—

층

프로젝트: The Niche Wongwianyai-Taksin

준공일: 2011

편의시설

parking and security

Price History

+8.9%over 6 months

Demo data

Property Timeline

TodayActive

฿71K

Days on market: 4

Mar 22, 2026Listed

฿71K

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

수익률 계산기

매입 가격

฿71K

월 임대료

฿345

연간 수익률

5.8%

Annual rental income฿4K/year

Payback period17.2 years

Price Analysis

This property฿71K/m²

District avg฿130K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-45.2% vs district

-40.4% vs city average

Price Analysis

Create a free account to unlock more details

Investment Calculator

Purchase Price (THB)

Monthly Rent (THB)

Results

Gross Monthly Income

฿345

Net Monthly Income

฿180.2832

Gross Yield

5.8%

Net Yield

3.0%

Cash Flow Calculator

Purchase Price฿71K

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-1619.2066993788635/mo

Monthly Breakdown

Mortgage Payment-฿321.15589937886364

Rental Income (after vacancy)+฿327.75

Common Area Fee (30m² x ฿50)-฿2K

Maintenance-฿118.68

Insurance + Tax-฿7.1208

Investment Metrics

Annual ROI on Down Payment-91.0%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿584K

Total Rental Income (25yr)฿98K

Total Interest Paid฿47K

Down payment: ฿21K (30%)Loan: ฿50K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿25K(Your property: +182.5%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Khlong San, Bangkok	฿7K	฿207	30m²	1	rent
For rent studio condo in Khlong San, Bangkok	฿11K	฿483	21m²	-	rent
For rent 1 bed condo in Khlong San, Bangkok	฿12K	฿311	35m²	1	rent
For rent 1 bed condo in Khlong San, Bangkok	฿12K	฿311	38m²	1	rent
For rent studio condo in Khlong San, Bangkok	฿14K	฿587	23m²	-	rent
Urbano Absolute Sathon-Taksin, Bangkok	฿19K	฿500	38m²	1	rent
For rent 1 bed condo in Khlong San, Bangkok	฿25K	฿725	34m²	1	rent
Aliss Wongwianyai	฿70K	฿70K	30m²	-	sale
For sale 1 bed condo in Khlong San, Bangkok	฿2.2M	฿87K	25m²	1	sale
For sale 1 bed condo in Khlong San, Bangkok	฿2.5M	฿92K	27m²	1	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

인근 학교

NIST International School

฿700K – ฿1.1M/yr

4.7

The Niche Wongwianyai-Taksin

Price Analysis

프로젝트: The Niche Wongwianyai-Taksin

편의시설

Price History

Property Timeline

Location & Nearby Schools

수익률 계산기

Price Analysis

Investment Calculator

Results

Cash Flow Calculator

Comparable Properties

인근 학교

More in Khlong San

39 Place

New furnished room, SathornCharoen Nakhon (Phase 1), near BTS Krung Thon Buri

Ariya House

Sukcharoen Mansion