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

ซื้อcondo

For sale 1 bed condo in Sai Mai, Bangkok

Sai Mai, bangkok|Permsinsub Boutique Condo

฿991K฿37K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿37K/m²

District avg (1BR Condos)฿64K/m²

This property

Below avgAt avgAbove avg

Great Deal42% below market

Significantly below market for 1BR Condos in Sai Mai

ห้องนอน

27 m²

ตร.ม.

โครงการ: Permsinsub Boutique Condo

สร้างเสร็จ: 2015

สิ่งอำนวยความสะดวก

Price History

+7.9%over 6 months

Demo data

Property Timeline

TodayActive

฿991K

Days on market: 0

Mar 27, 2026Listed

฿991K

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿37K/m²

District avg฿37K/m²

City avg฿71K/m²

-50% belowMarket avg+50% above

FAIR PRICE-0.5% vs district

-48.6% 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฿991K

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿429K/mo

Monthly Breakdown

Mortgage Payment-฿4K

Rental Income (after vacancy)+฿436K

Common Area Fee (27m² x ฿50)-฿1K

Maintenance-฿2K

Insurance + Tax-฿99.1358

Investment Metrics

Annual ROI on Down Payment1729.7%

Break-even Period0.1 years

Total Cost (25yr)฿2.3M

Total Rental Income (25yr)฿130.9M

Total Interest Paid฿647K

Down payment: ฿297K (30%)Loan: ฿694K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿328.1(Your property: +11088.1%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Sai Mai, Bangkok	฿6K	฿311	20m²	-	rent
For rent studio condo in Sai Mai, Bangkok	฿7K	฿311	21m²	-	rent
For rent 1 bed condo in Sai Mai, Bangkok	฿8K	฿311	25m²	1	rent
For rent and for sale 1 bed condo in Sai Mai, Bangkok	฿8K	฿345	24m²	1	rent
For rent studio condo in Sai Mai, Bangkok	฿9K	฿345	24m²	-	rent
For rent 1 bed condo in Sai Mai, Bangkok	฿9K	฿380	24m²	1	rent
For rent studio condo in Sai Mai, Bangkok	฿9K	฿311	28m²	-	rent
For rent 1 bed condo in Sai Mai, Bangkok	฿9K	฿311	28m²	1	rent
For rent 1 bed condo in Sai Mai, Bangkok	฿10K	฿345	28m²	1	rent
For rent studio condo in Sai Mai, Bangkok	฿10K	฿311	31m²	-	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

For sale 1 bed condo in Sai Mai, Bangkok

Price Analysis

โครงการ: Permsinsub Boutique Condo

สิ่งอำนวยความสะดวก

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

More in Sai Mai

J.R. Apartment

888 apartment

Studio 52 Apartment

Lotto Apartment