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

매매villa

For sale and for rent 3 bedrooms condo in Khlong Toei, Bangkok

Khlong Toei, bangkok|Nusasiri Grand

฿26.5M฿153K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿153K/m²

District avg (3BR Villas)฿207K/m²

This property

Below avgAt avgAbove avg

Great Deal26% below market

Significantly below market for 3BR Villas in Khlong Toei

침실

욕실

프로젝트: Nusasiri Grand

준공일: 2007

편의시설

parkingconciergegymjacuzzi

Price History

+8.3%over 6 months

Demo data

Property Timeline

TodayActive

฿26.5M

Days on market: 0

Mar 27, 2026Listed

฿26.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿153K/m²

District avg฿83K/m²

City avg฿72K/m²

-50% belowMarket avg+50% above

OVERPRICED+84.6% vs district

+112.0% 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฿26.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-48649.59021123002/mo

Monthly Breakdown

Mortgage Payment-฿119K

Rental Income (after vacancy)+฿126K

Common Area Fee (173m² x ฿50)-฿9K

Maintenance-฿44K

Insurance + Tax-฿3K

Investment Metrics

Annual ROI on Down Payment-7.4%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿52.4M

Total Rental Income (25yr)฿37.8M

Total Interest Paid฿17.3M

Down payment: ฿7.9M (30%)Loan: ฿18.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿341.8(Your property: +44634.9%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿42K	฿311	125m²	2	sale
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿48K	฿207	200m²	2	sale
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿48K	฿345	128m²	2	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿53K	฿414	126m²	2	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿53K	฿242	200m²	2	sale
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿63K	฿311	190m²	2	sale
For rent 2 bedrooms apartment in Khlong Toei, Bangkok	฿63K	฿345	170m²	2	sale
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿66K	฿414	153m²	2	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿69K	฿518	129m²	2	rent
For rent 3 bedrooms condo in Khlong Toei, Bangkok	฿69K	฿311	200m²	3	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

Bangkok Patana School

British / IB

฿600K – ฿950K/yr

4.8

For sale and for rent 3 bedrooms condo in Khlong Toei, Bangkok

Price Analysis

프로젝트: Nusasiri Grand

편의시설

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

인근 학교

More in Khlong Toei

Sriratana Mansion 1

Nantiruj Tower

Nantiruj Tower

Charming Resident Sukhumvit 22