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

Купитьcondo

Whizdom Essence, Bangkok

Пхра Кханонг, bangkok|Whizdom Essence

฿13.8M฿177K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿177K/m²

District avg (2BR Condos)฿104K/m²

This property

Below avgAt avgAbove avg

Overpriced70% above market

Significantly above market for 2BR Condos in Пхра Кханонг

Спальни

Ванные

Проект: Whizdom Essence

Завершён: 2019

Удобства

swimming poolpoolgymfitness

Price History

+8.8%over 6 months

Demo data

Property Timeline

TodayActive

฿13.8M

Days on market: 0

Mar 27, 2026Listed

฿13.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿177K/m²

District avg฿76K/m²

City avg฿72K/m²

-50% belowMarket avg+50% above

OVERPRICED+133.4% vs district

+147.3% 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฿13.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-35366.11042287078/mo

Monthly Breakdown

Mortgage Payment-฿62K

Rental Income (after vacancy)+฿55K

Common Area Fee (78m² x ฿50)-฿4K

Maintenance-฿23K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment-10.3%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿27.2M

Total Rental Income (25yr)฿16.5M

Total Interest Paid฿9.0M

Down payment: ฿4.1M (30%)Loan: ฿9.7M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿320.8(Your property: +55050.6%)

Property	Price	Price/m²	Area	Beds	Type
The Waterford Rama 4	฿14K	฿206	68m²	2	rent
The Waterford Rama 4	฿20K	฿278	72m²	3	rent
The Waterford Rama 4	฿20K	฿341	58.66m²	2	rent
The Roof Garden Onnut	฿21K	฿300	70m²	2	rent
The Link Sukhumvit 50	฿23K	฿303	76m²	2	rent
Aspire Sukhumvit 48	฿23K	฿397	58m²	2	rent
Fair Tower	฿23K	฿256	90m²	2	rent
For rent 2 bedrooms condo in Phra Khanong, Bangkok	฿23K	฿380	56m²	2	rent
WYNE Sukhumvit	฿24K	฿364	66m²	2	rent
Diamond Sukhumvit	฿25K	฿383	64m²	2	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

Школы рядом

Bangkok Patana School

British / IB

฿600K – ฿950K/yr

4.8

Whizdom Essence, Bangkok

Price Analysis

Проект: Whizdom Essence

Удобства

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

Школы рядом

More in Пхра Кханонг

Rhythm Sukhumvit 50

Ficus Lane

Natcha Residence Sukhumvit 42

Silver Heritage