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

ซื้อtownhouse

For rent and for sale 2 bedrooms office in Phra Khanong, Bangkok

พระโขนง, bangkok|The Pride Sukhumvit 77

฿20.6M฿67K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿67K/m²

District avg (2BR Townhouses)฿62K/m²

This property

Below avgAt avgAbove avg

Slightly Above8% above market

Above market average for 2BR Townhouses in พระโขนง

ห้องนอน

ห้องน้ำ

โครงการ: The Pride Sukhumvit 77

สร้างเสร็จ: 2017

สิ่งอำนวยความสะดวก

parking

Price History

+8.6%over 6 months

Demo data

Property Timeline

TodayActive

฿20.6M

Days on market: 0

Mar 27, 2026Listed

฿20.6M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿67K/m²

District avg฿76K/m²

City avg฿70K/m²

-50% belowMarket avg+50% above

UNDERPRICED-12.2% vs district

-5.3% 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฿20.6M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-89861.18032311086/mo

Monthly Breakdown

Mortgage Payment-฿93K

Rental Income (after vacancy)+฿55K

Common Area Fee (310m² x ฿50)-฿16K

Maintenance-฿34K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-17.4%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿43.5M

Total Rental Income (25yr)฿16.5M

Total Interest Paid฿13.5M

Down payment: ฿6.2M (30%)Loan: ฿14.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿190(Your property: +34926.8%)

Property	Price	Price/m²	Area	Beds	Type
For sale and for rent 3 bedrooms townhouse in Phra Khanong, Bangkok	฿40K	฿173	220m²	3	sale
For sale and for rent 4 bedrooms townhouse in Phra Khanong, Bangkok	฿42K	฿138	250m²	4	sale
For rent and for sale 4 bedrooms townhouse in Phra Khanong, Bangkok	฿48K	฿173	239m²	4	sale
For rent 3 bedrooms townhouse in Phra Khanong, Bangkok	฿48K	฿173	250m²	3	rent
For sale and for rent 4 bedrooms townhouse in Phra Khanong, Bangkok	฿52K	฿207	218m²	4	sale
For rent 3 bedrooms townhouse in Phra Khanong, Bangkok	฿58K	฿207	250m²	3	sale
For sale and for rent 2 bedrooms townhouse in Phra Khanong, Bangkok	฿58K	฿207	247m²	2	sale
For rent 3 bedrooms townhouse in Phra Khanong, Bangkok	฿69K	฿173	350m²	3	sale
For rent 5 bedrooms townhouse in Phra Khanong, Bangkok	฿74K	฿242	300m²	5	sale
For rent and for sale 2 bedrooms office in Phra Khanong, Bangkok	฿74K	฿207	310m²	2	sale

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 rent and for sale 2 bedrooms office in Phra Khanong, Bangkok

Price Analysis

โครงการ: The Pride Sukhumvit 77

สิ่งอำนวยความสะดวก

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

โรงเรียนใกล้เคียง

More in พระโขนง

Rhythm Sukhumvit 50

Ficus Lane

Natcha Residence Sukhumvit 42

Silver Heritage