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

购买condo

For sale 2 bedrooms condo in Bangkok Yai, Bangkok

Bangkok Yai, bangkok|Aspire Itsaraphap Station

฿7.3M฿134K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿134K/m²

District avg (2BR Condos)฿92K/m²

This property

Below avgAt avgAbove avg

Overpriced45% above market

Significantly above market for 2BR Condos in Bangkok Yai

卧室

卫浴

项目: Aspire Itsaraphap Station

竣工日期: 2026

配套设施

parkinggardengymoffice room

Price History

+6.4%over 6 months

Demo data

Property Timeline

TodayActive

฿7.3M

Days on market: 4

Mar 22, 2026Listed

฿7.3M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿134K/m²

District avg฿78K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+70.9% vs district

+11.8% 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฿7.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-43789.207429598704/mo

Monthly Breakdown

Mortgage Payment-฿33K

Rental Income (after vacancy)+฿5K

Common Area Fee (55m² x ฿50)-฿3K

Maintenance-฿12K

Insurance + Tax-฿734.8845000000001

Investment Metrics

Annual ROI on Down Payment-23.8%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿14.7M

Total Rental Income (25yr)฿1.5M

Total Interest Paid฿4.8M

Down payment: ฿2.2M (30%)Loan: ฿5.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿48K(Your property: +177.4%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Bangkok Yai, Bangkok	฿14K	฿276	47m²	1	rent
For rent 1 bed condo in Bangkok Yai, Bangkok	฿17K	฿380	43m²	1	rent
For rent 2 bedrooms condo in Bangkok Yai, Bangkok	฿17K	฿311	52m²	2	rent
For rent 1 bed condo in Bangkok Yai, Bangkok	฿21K	฿483	41m²	1	rent
For sale 1 bed condo in Bangkok Yai, Bangkok	฿3.0M	฿63K	48m²	1	sale
For sale 1 bed condo in Bangkok Yai, Bangkok	฿3.5M	฿57K	61m²	1	sale
For sale 1 bed condo in Bangkok Yai, Bangkok	฿3.8M	฿97K	39m²	1	sale
For sale 2 bedrooms condo in Bangkok Yai, Bangkok	฿4.1M	฿71K	58m²	2	sale
For sale 2 bedrooms condo in Bangkok Yai, Bangkok	฿4.4M	฿95K	47m²	2	sale
For sale 2 bedrooms condo in Bangkok Yai, Bangkok	฿4.8M	฿97K	49m²	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

附近学校

NIST International School

฿700K – ฿1.1M/yr

4.7

For sale 2 bedrooms condo in Bangkok Yai, Bangkok

Price Analysis

项目: Aspire Itsaraphap Station

配套设施

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

附近学校

More in Bangkok Yai

itsaraphab 13 apartment near BSRU

somboon1

DP Mansion (Between Petchkasem 4 and Isaraparp 21 Roads)

Cana Mansion near MRT Tha Phra