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

ซื้อvilla

For sale 1 bed condo in Khlong Toei, Bangkok

คลองเตย, bangkok|Nusasiri Grand

฿10.6M฿133K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿133K/m²

District avg (1BR Villas)฿191K/m²

This property

Below avgAt avgAbove avg

Great Deal30% below market

Significantly below market for 1BR Villas in คลองเตย

ห้องนอน

ห้องน้ำ

โครงการ: Nusasiri Grand

สร้างเสร็จ: 2007

สิ่งอำนวยความสะดวก

parkingconciergegymjacuzzi

Price History

+9.2%over 6 months

Demo data

Property Timeline

TodayActive

฿10.6M

Days on market: 0

Mar 27, 2026Listed

฿10.6M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿133K/m²

District avg฿83K/m²

City avg฿72K/m²

-50% belowMarket avg+50% above

OVERPRICED+60.6% vs district

+84.8% 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฿10.6M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿55K/mo

Monthly Breakdown

Mortgage Payment-฿48K

Rental Income (after vacancy)+฿126K

Common Area Fee (80m² x ฿50)-฿4K

Maintenance-฿18K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment20.8%

Break-even Period4.8 years

Total Cost (25yr)฿21.2M

Total Rental Income (25yr)฿37.8M

Total Interest Paid฿7.0M

Down payment: ฿3.2M (30%)Loan: ฿7.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿424.6(Your property: +31231.1%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿8K	฿104	68m²	2	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿26K	฿311	82m²	2	rent
For sale and for rent 1 bed condo in Khlong Toei, Bangkok	฿26K	฿414	60m²	1	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿27K	฿311	83m²	2	rent
For rent 1 bed condo in Khlong Toei, Bangkok	฿37K	฿449	80m²	1	rent
For sale and for rent 2 bedrooms condo in Khlong Toei, Bangkok	฿37K	฿449	77m²	2	sale
For rent 1 bed condo in Khlong Toei, Bangkok	฿37K	฿483	76m²	1	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿39K	฿621	63m²	2	rent
For rent and for sale 2 bedrooms condo in Khlong Toei, Bangkok	฿40K	฿621	62m²	2	sale
For rent 1 bed condo in Khlong Toei, Bangkok	฿42K	฿483	86m²	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

โรงเรียนใกล้เคียง

Bangkok Patana School

British / IB

฿600K – ฿950K/yr

4.8

For sale 1 bed condo in Khlong Toei, Bangkok

Price Analysis

โครงการ: Nusasiri Grand

สิ่งอำนวยความสะดวก

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

โรงเรียนใกล้เคียง

More in คลองเตย

Sriratana Mansion 1

Nantiruj Tower

Nantiruj Tower

Charming Resident Sukhumvit 22