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

Buycondo

For sale 2 bedrooms condo in Phasi Charoen, Bangkok

Phasi Charoen, bangkok|Heritage Condominium

฿38.1M฿106K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿106K/m²

District avg (2BR Condos)฿70K/m²

This property

Below avgAt avgAbove avg

Overpriced52% above market

Significantly above market for 2BR Condos in Phasi Charoen

Beds

Baths

Project: Heritage Condominium

Completed: 2015

Amenities

parkinggymsecurity and swimming pool

Price History

+9.4%over 6 months

Demo data

Property Timeline

TodayActive

฿38.1M

Days on market: 4

Mar 22, 2026Listed

฿38.1M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿106K/m²

District avg฿79K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+33.3% vs district

-11.5% 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฿38.1M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-251416.57410146573/mo

Monthly Breakdown

Mortgage Payment-฿172K

Rental Income (after vacancy)+฿6K

Common Area Fee (360m² x ฿50)-฿18K

Maintenance-฿63K

Insurance + Tax-฿4K

Investment Metrics

Annual ROI on Down Payment-26.4%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿77.1M

Total Rental Income (25yr)฿1.7M

Total Interest Paid฿24.9M

Down payment: ฿11.4M (30%)Loan: ฿26.7M

This is market data from public sources. No agent contact is available for this listing.

Interested in properties like this?

Browse our verified listings

Nearby Schools

Shrewsbury International School

British

฿650K – ฿900K/yr

4.9

For sale 2 bedrooms condo in Phasi Charoen, Bangkok

Price Analysis

Project: Heritage Condominium

Amenities

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Nearby Schools

More in Phasi Charoen

Asia place apartment 2

Sutthiporn Apartment Therdthai

Yenphan Resident

Thaisiri Mansion