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

ซื้อcondo

For sale 3 bedrooms condo in Khlong Toei, Bangkok

คลองเตย, bangkok|Nusasiri Grand

฿22.5M฿145K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿145K/m²

District avg (3BR Condos)฿233K/m²

This property

Below avgAt avgAbove avg

Great Deal38% below market

Significantly below market for 3BR Condos in คลองเตย

ห้องนอน

ห้องน้ำ

โครงการ: Nusasiri Grand

สร้างเสร็จ: 2007

สิ่งอำนวยความสะดวก

parkingconciergegymjacuzzi

Price History

+7.1%over 6 months

Demo data

Property Timeline

TodayActive

฿22.5M

Days on market: 0

Mar 27, 2026Listed

฿22.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿145K/m²

District avg฿83K/m²

City avg฿71K/m²

-50% belowMarket avg+50% above

OVERPRICED+75.4% vs district

+103.6% 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฿22.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-23070.39098573992/mo

Monthly Breakdown

Mortgage Payment-฿102K

Rental Income (after vacancy)+฿126K

Common Area Fee (155m² x ฿50)-฿8K

Maintenance-฿38K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-4.1%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿44.7M

Total Rental Income (25yr)฿37.8M

Total Interest Paid฿14.7M

Down payment: ฿6.8M (30%)Loan: ฿15.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿274.9(Your property: +52748.3%)

Property	Price	Price/m²	Area	Beds	Type
Lovely Place for Rent - 2 beds - 110.00 sqm - 25000 THB	฿25K	฿227	110m²	2	rent
Lovely Place for Rent - 2 beds - 120.00 sqm - 28000 THB	฿28K	฿233	120m²	2	rent
Crystal Garden	฿35K	฿269	130m²	2	rent
Siam Penthouse 1	฿38K	฿222	171m²	3	rent
La Maison Sukhumvit 22	฿38K	฿292	130m²	2	rent
Newton Tower	฿39K	฿295	132m²	2	rent
Crystal Garden	฿40K	฿364	110m²	2	rent
Lovely Place for Rent - 2 beds - 190.00 sqm - 40000 THB	฿40K	฿211	190m²	2	rent
Condo for Rent - 2 beds - 123 sqm - 40000 THB	฿40K	฿325	123m²	2	rent
Condo for Rent - 2 beds - 135 sqm - 42000 THB	฿42K	฿311	135m²	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

Bangkok Patana School

British / IB

฿600K – ฿950K/yr

4.8

For sale 3 bedrooms 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