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

购买condo

Elio Del Ray, Bangkok

Phra Khanong, bangkok|Elio Del Ray

฿1.7M฿67K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿67K/m²

District avg (1BR Condos)฿103K/m²

This property

Below avgAt avgAbove avg

Great Deal35% below market

Significantly below market for 1BR Condos in Phra Khanong

卧室

卫浴

项目: Elio Del Ray

竣工日期: 2013

配套设施

swimming poolpoolgymparking

Price History

+8.6%over 6 months

Demo data

Property Timeline

TodayActive

฿1.7M

Days on market: 0

Mar 27, 2026Listed

฿1.7M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿67K/m²

District avg฿90K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

GREAT DEAL-25.7% vs district

-18.1% 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฿1.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿23K/mo

Monthly Breakdown

Mortgage Payment-฿8K

Rental Income (after vacancy)+฿35K

Common Area Fee (26m² x ฿50)-฿1K

Maintenance-฿3K

Insurance + Tax-฿174.25

Investment Metrics

Annual ROI on Down Payment52.0%

Break-even Period1.9 years

Total Cost (25yr)฿3.7M

Total Rental Income (25yr)฿10.5M

Total Interest Paid฿1.1M

Down payment: ฿523K (30%)Loan: ฿1.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿293.4(Your property: +22742.2%)

Property	Price	Price/m²	Area	Beds	Type
For rent and for sale studio apartment in Phra Khanong, Bangkok	฿5K	฿0	30m²	-	rent
For rent 1 bed condo in Phra Khanong, Bangkok	฿7K	฿207	31m²	1	rent
For rent studio condo in Phra Khanong, Bangkok	฿8K	฿242	31m²	-	rent
For rent 1 bed condo in Phra Khanong, Bangkok	฿9K	฿276	31m²	1	rent
For rent studio condo in Phra Khanong, Bangkok	฿10K	฿311	31m²	-	rent
For rent studio condo in Phra Khanong, Bangkok	฿10K	฿311	32m²	-	rent
For rent studio condo in Phra Khanong, Bangkok	฿10K	฿414	24m²	-	rent
For sale 1 bed condo in Phra Khanong, Bangkok	฿10K	฿345	28m²	1	rent
For rent 1 bed condo in Phra Khanong, Bangkok	฿11K	฿345	33m²	1	rent
For rent 1 bed condo in Phra Khanong, Bangkok	฿13K	฿483	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

附近学校

NIST International School

฿700K – ฿1.1M/yr

4.7

Elio Del Ray, Bangkok

Price Analysis

项目: Elio Del Ray

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 Phra Khanong

Baan 52 By Wora Ville Udom Suk

บ้านพิพัฒน์

the bas park east

Room for rent Wachiratham Sathit 51