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

Купитьcondo

Dusit Avenue — 2BR, 78 sqm

Dusit, bangkok|Dusit Avenue

฿1.2M฿15K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿15K/m²

District avg (Condos)฿144K/m²

This property

Below avgAt avgAbove avg

Great Deal89% below market

Significantly below market for Condos in Dusit

78 m²

м²

—

Этаж

Удобства

Price History

+6.5%over 6 months

Demo data

Property Timeline

TodayActive

฿1.2M

Days on market: 5

Mar 21, 2026Listed

฿35K

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿15K/m²

District avg฿90K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-82.8% vs district

-87.1% 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฿1.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿8K/mo

Monthly Breakdown

Mortgage Payment-฿5K

Rental Income (after vacancy)+฿19K

Common Area Fee (78m² x ฿50)-฿4K

Maintenance-฿2K

Insurance + Tax-฿120.45330000000001

Investment Metrics

Annual ROI on Down Payment26.2%

Break-even Period3.8 years

Total Cost (25yr)฿3.4M

Total Rental Income (25yr)฿5.8M

Total Interest Paid฿787K

Down payment: ฿361K (30%)Loan: ฿843K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿51K(Your property: -69.5%)

Property	Price	Price/m²	Area	Beds	Type
Dusit Avenue — 2BR, 58 sqm	฿21K	฿345	58m²	-	rent
Dusit Avenue — 2BR, 58 sqm	฿21K	฿345	58m²	-	rent
Dusit Avenue — 2BR, 58 sqm	฿21K	฿345	58m²	-	rent
Supavadee Tower — 2BR, 80 sqm	฿24K	฿276	80m²	-	rent
Dusit Avenue — 2BR, 58 sqm	฿25K	฿414	58m²	-	rent
Dusit Avenue — 2BR, 78 sqm	฿30K	฿379.5	78m²	-	rent
Dusit Avenue — 2BR, 58 sqm	฿5.8M	฿100K	58m²	-	sale
Dusit Avenue — 2BR, 58 sqm	฿5.8M	฿100K	58m²	-	sale
Dusit Avenue — 2BR, 78 sqm	฿9.5M	฿122K	78m²	-	sale
Wan Vayla Na Chaophraya — 2BR, 69 sqm	฿12.5M	฿181K	69m²	-	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

Школы рядом

NIST International School

฿700K – ฿1.1M/yr

4.7

Dusit Avenue — 2BR, 78 sqm

Price Analysis

Удобства

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

Школы рядом

More in Dusit

Wan Vayla Na Chaophraya — 4BR+, 186 sqm

Wan Vayla Na Chaophraya — 4BR+, 279 sqm

Wan Vayla Na Chaophraya — 3BR, 87 sqm

Wan Vayla Na Chaophraya — 4BR+, 186 sqm