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

Buycondo

For sale 1 bed condo in Yan Nawa, Bangkok

Yan Nawa, bangkok|The Trust Residence Ratchada-Rama 3 Verified across 2 data sources

฿2.8M฿85K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿85K/m²

District avg (1BR Condos)฿88K/m²

This property

Below avgAt avgAbove avg

Fair Price3% below market

At market average for 1BR Condos in Yan Nawa

Beds

Baths

Project: The Trust Residence Ratchada-Rama 3

Completed: 2013

Amenities

parkingconciergegardengym

Price History

-5.7%over 2 months

Property Timeline

TodayActive

฿2.8M

Days on market: 4

Mar 22, 2026Listed

฿2.8M

Source: Market Data

Price has been stable since first listed.

Property Timeline

TodayActive

฿2.8M

Days on market: 4

Mar 22, 2026Price Reduced ▼

฿2.8M → ฿2.6M (-5.7%)

Source: Market Data

Mar 22, 2026Listed

฿2.8M

Source: Market Data

Full Price Timeline

Create a free account to unlock more details

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿85K/m²

District avg฿78K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

ABOVE MARKET+9.6% vs district

-28.9% 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฿2.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿9K/mo

Monthly Breakdown

Mortgage Payment-฿13K

Rental Income (after vacancy)+฿29K

Common Area Fee (33m² x ฿50)-฿2K

Maintenance-฿5K

Insurance + Tax-฿280.4091

Investment Metrics

Annual ROI on Down Payment13.2%

Break-even Period7.5 years

Total Cost (25yr)฿5.8M

Total Rental Income (25yr)฿8.6M

Total Interest Paid฿1.8M

Down payment: ฿841K (30%)Loan: ฿2.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿13K(Your property: +564.9%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Yan Nawa, Bangkok	฿11K	฿276	38m²	-	rent
For rent studio condo in Yan Nawa, Bangkok	฿13K	฿345	35m²	-	rent
For rent studio condo in Yan Nawa, Bangkok	฿14K	฿380	34m²	-	rent
For rent studio condo in Yan Nawa, Bangkok	฿16K	฿483	32m²	-	rent
For rent 1 bed condo in Yan Nawa, Bangkok	฿20K	฿518	37m²	1	rent
For rent studio condo in Yan Nawa, Bangkok	฿21K	฿552	37m²	-	rent
For rent 1 bed condo in Yan Nawa, Bangkok	฿21K	฿725	28m²	1	rent
For rent 1 bed condo in Yan Nawa, Bangkok	฿37K	฿897	40m²	1	sale
Lumpini Place Narathiwasratchanakarin	฿76K	฿76K	30m²	-	sale
For sale 1 bed condo in Yan Nawa, Bangkok	฿1.6M	฿48K	34m²	1	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

Nearby Schools

Bangkok Patana School

British / IB

฿600K – ฿950K/yr

4.8

For sale 1 bed condo in Yan Nawa, Bangkok

Price Analysis

Project: The Trust Residence Ratchada-Rama 3

Amenities

Price History

Property Timeline

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

Nearby Schools

More in Yan Nawa

CARE@NONSI20

Rattaya Place

Sathu 55 4th floor

Cheap Room for Rent