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

매매condo

Whizdom The Exclusive, Bangkok

Phra Khanong, bangkok|Whizdom The Exclusive

฿5.5M฿79K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿79K/m²

District avg (2BR Condos)฿104K/m²

This property

Below avgAt avgAbove avg

Great Deal24% below market

Significantly below market for 2BR Condos in Phra Khanong

침실

욕실

프로젝트: Whizdom The Exclusive

준공일: 2009

편의시설

swimming poolpoolgymfitness

Price History

+8.2%over 6 months

Demo data

Property Timeline

TodayActive

฿5.5M

Days on market: 0

Mar 27, 2026Listed

฿5.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿79K/m²

District avg฿90K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

UNDERPRICED-12.3% vs district

-3.2% 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฿5.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-2850.3306864326605/mo

Monthly Breakdown

Mortgage Payment-฿25K

Rental Income (after vacancy)+฿35K

Common Area Fee (69m² x ฿50)-฿3K

Maintenance-฿9K

Insurance + Tax-฿546.4

Investment Metrics

Annual ROI on Down Payment-2.1%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿11.3M

Total Rental Income (25yr)฿10.5M

Total Interest Paid฿3.6M

Down payment: ฿1.6M (30%)Loan: ฿3.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿421.2(Your property: +18700.6%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Phra Khanong, Bangkok	฿19K	฿345	52m²	1	rent
For sale and for rent 1 bed condo in Phra Khanong, Bangkok	฿20K	฿380	50m²	1	rent
For sale and for rent 2 bedrooms condo in Phra Khanong, Bangkok	฿23K	฿414	52m²	2	rent
For rent 2 bedrooms condo in Phra Khanong, Bangkok	฿23K	฿449	50m²	2	rent
For rent 2 bedrooms condo in Phra Khanong, Bangkok	฿23K	฿449	51m²	2	rent
For rent 2 bedrooms condo in Phra Khanong, Bangkok	฿23K	฿380	56m²	2	rent
For rent 2 bedrooms condo in Phra Khanong, Bangkok	฿27K	฿449	60m²	2	rent
For rent 2 bedrooms condo in Phra Khanong, Bangkok	฿31K	฿518	58m²	2	rent
For sale and for rent 2 bedrooms condo in Phra Khanong, Bangkok	฿31K	฿414	70m²	2	rent
For sale and for rent 1 bed condo in Phra Khanong, Bangkok	฿31K	฿414	70m²	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

인근 학교

NIST International School

฿700K – ฿1.1M/yr

4.7

Whizdom The Exclusive, Bangkok

Price Analysis

프로젝트: Whizdom The Exclusive

편의시설

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

인근 학교

More in Phra Khanong

Baan 52 By Wora Ville Udom Suk

บ้านพิพัฒน์

the bas park east

Room for rent Wachiratham Sathit 51