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

매매townhouse

For sale office in Phra Khanong, Bangkok

Phra Khanong, bangkok|The Pride Sukhumvit 77

฿21.1M฿55K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿55K/m²

District avg (Townhouses)฿66K/m²

This property

Below avgAt avgAbove avg

Great Deal16% below market

Significantly below market for Townhouses in Phra Khanong

380 m²

㎡

—

층

프로젝트: The Pride Sukhumvit 77

준공일: 2017

편의시설

parking

Price History

+7.8%over 6 months

Demo data

Property Timeline

TodayActive

฿21.1M

Days on market: 0

Mar 27, 2026Listed

฿21.1M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿55K/m²

District avg฿76K/m²

City avg฿70K/m²

-50% belowMarket avg+50% above

GREAT DEAL-26.9% vs district

-21.1% 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฿21.1M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-96017.80085992283/mo

Monthly Breakdown

Mortgage Payment-฿95K

Rental Income (after vacancy)+฿55K

Common Area Fee (380m² x ฿50)-฿19K

Maintenance-฿35K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-18.2%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿45.4M

Total Rental Income (25yr)฿16.5M

Total Interest Paid฿13.8M

Down payment: ฿6.3M (30%)Loan: ฿14.7M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿241.8(Your property: +22814.4%)

Property	Price	Price/m²	Area	Beds	Type
For rent 3 bedrooms townhouse in Phra Khanong, Bangkok	฿69K	฿173	350m²	3	sale
For rent 5 bedrooms townhouse in Phra Khanong, Bangkok	฿74K	฿242	300m²	5	sale
For rent and for sale 2 bedrooms office in Phra Khanong, Bangkok	฿74K	฿207	310m²	2	sale
For rent 3 bedrooms townhouse in Phra Khanong, Bangkok	฿79K	฿207	380m²	3	rent
For sale and for rent 2 bedrooms townhouse in Phra Khanong, Bangkok	฿81K	฿173	400m²	2	sale
For rent 6 bedrooms townhouse in Phra Khanong, Bangkok	฿85K	฿207	380m²	6	rent
For rent 3 bedrooms townhouse in Phra Khanong, Bangkok	฿85K	฿242	310m²	3	rent
For rent retail Space in Phra Khanong, Bangkok	฿90K	฿242	370m²	-	rent
For rent 4 bedrooms townhouse in Phra Khanong, Bangkok	฿90K	฿207	400m²	4	rent
For rent 3 bedrooms house in Phra Khanong, Bangkok	฿190K	฿518	350m²	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 office in Phra Khanong, Bangkok

Price Analysis

프로젝트: The Pride Sukhumvit 77

편의시설

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

인근 학교

More in Phra Khanong

Rhythm Sukhumvit 50

Ficus Lane

Natcha Residence Sukhumvit 42

Silver Heritage