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

ซื้อcondo

For sale and for rent studio condo in Bang Khen, Bangkok

Bang Khen, bangkok|The Origin Phahol-Saphanmai

฿2.2M฿95K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿95K/m²

District avg (Condos)฿71K/m²

This property

Below avgAt avgAbove avg

Overpriced35% above market

Significantly above market for Condos in Bang Khen

23 m²

ตร.ม.

1/undefined

ชั้น

โครงการ: The Origin Phahol-Saphanmai

สร้างเสร็จ: 2020

สิ่งอำนวยความสะดวก

conciergegardengymoffice room

Price History

+9.7%over 6 months

Demo data

Property Timeline

TodayActive

฿2.2M

Days on market: 0

Mar 27, 2026Listed

฿2.2M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿95K/m²

District avg฿27K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

OVERPRICED+247.2% vs district

+30.9% 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฿2.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿57K/mo

Monthly Breakdown

Mortgage Payment-฿10K

Rental Income (after vacancy)+฿72K

Common Area Fee (23m² x ฿50)-฿1K

Maintenance-฿4K

Insurance + Tax-฿219.3717

Investment Metrics

Annual ROI on Down Payment103.4%

Break-even Period1.0 years

Total Cost (25yr)฿4.5M

Total Rental Income (25yr)฿21.5M

Total Interest Paid฿1.4M

Down payment: ฿658K (30%)Loan: ฿1.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿247.3(Your property: +38459.6%)

Property	Price	Price/m²	Area	Beds	Type
ถนอมมิตรพาร์ค คอนโด, Bangkok	฿3K	฿111	27m²	Studio	rent
Thanommit Park Building 1, Bangkok	฿4K	฿168	25m²	1	rent
อพาร์ตเมนต์ เจมส์พาร์ค ดอนเมือง ซอย พหลโยธิน 59, Bangkok	฿5K	฿204	25m²	1	rent
For rent studio condo in Bang Khen, Bangkok	฿6K	฿242	25m²	-	rent
Lumpini Condo Town Ramintra-Laksi, Bangkok	฿7K	฿224	29m²	1	rent
For rent and for sale 1 bed condo in Bang Khen, Bangkok	฿7K	฿276	22m²	1	rent
Lumpini Condo Town Raminthra-Latplakhao 2, Bangkok	฿7K	฿259	27m²	1	rent
For rent and for sale 1 bed condo in Bang Khen, Bangkok	฿8K	฿345	21m²	1	rent
Lumpini Condo Town Raminthra-Latplakhao, Bangkok	฿8K	฿333	24m²	1	rent
For rent 1 bed condo in Bang Khen, Bangkok	฿8K	฿311	25m²	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

For sale and for rent studio condo in Bang Khen, Bangkok

Price Analysis

โครงการ: The Origin Phahol-Saphanmai

สิ่งอำนวยความสะดวก

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

More in Bang Khen

Ban lungcharn

kankanok Apartment

Patchana Apartment

Katekarn