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

ซื้อcondo

For sale 2 bedrooms condo in Phaya Thai, Bangkok

Phaya Thai, bangkok|The Crest Phahonyothin 11

฿10.5M฿128K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿128K/m²

District avg (2BR Condos)฿127K/m²

This property

Below avgAt avgAbove avg

Fair Price0% above market

At market average for 2BR Condos in Phaya Thai

ห้องนอน

82 m²

ตร.ม.

โครงการ: The Crest Phahonyothin 11

สร้างเสร็จ: 2011

สิ่งอำนวยความสะดวก

parkinggymsecurity and swimming pool

Price History

+7.4%over 6 months

Demo data

Property Timeline

TodayActive

฿10.5M

Days on market: 4

Mar 22, 2026Listed

฿10.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿128K/m²

District avg฿94K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+36.2% vs district

+6.9% 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฿10.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-59709.1467280372/mo

Monthly Breakdown

Mortgage Payment-฿47K

Rental Income (after vacancy)+฿10K

Common Area Fee (82m² x ฿50)-฿4K

Maintenance-฿17K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment-22.8%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿21.0M

Total Rental Income (25yr)฿3.0M

Total Interest Paid฿6.8M

Down payment: ฿3.1M (30%)Loan: ฿7.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿391.1(Your property: +32556.4%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Phaya Thai, Bangkok	฿21K	฿311	63m²	1	rent
For rent 1 bed condo in Phaya Thai, Bangkok	฿26K	฿380	65m²	1	rent
For rent 2 bedrooms condo in Phaya Thai, Bangkok	฿29K	฿380	75m²	2	rent
For rent 1 bed condo in Phaya Thai, Bangkok	฿30K	฿414	70m²	1	rent
For rent 1 bed condo in Phaya Thai, Bangkok	฿31K	฿311	95m²	1	rent
For rent 2 bedrooms condo in Phaya Thai, Bangkok	฿32K	฿380	81m²	2	rent
For rent 2 bedrooms condo in Phaya Thai, Bangkok	฿32K	฿311	100m²	2	rent
2-BR Condo at RHYTHM Phahon-Ari near BTS Saphan Khwai	฿32K	฿492	65m²	2	rent
For rent studio condo in Phaya Thai, Bangkok	฿34K	฿552	60m²	-	rent
For rent 2 bedrooms condo in Phaya Thai, Bangkok	฿37K	฿380	90m²	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

โรงเรียนใกล้เคียง

NIST International School

฿700K – ฿1.1M/yr

4.7

For sale 2 bedrooms condo in Phaya Thai, Bangkok

Price Analysis

โครงการ: The Crest Phahonyothin 11

สิ่งอำนวยความสะดวก

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

โรงเรียนใกล้เคียง

More in Phaya Thai

Poonsuk Residence

Napha Residence

DK Grand Phahonyothin

Nutpravee Apartment