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

Buyvilla

For sale 1 bed condo in Ratchathewi, Bangkok

Ratchathewi, bangkok|M Phayathai

฿8.8M฿200K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿200K/m²

District avg (1BR Villas)฿174K/m²

This property

Below avgAt avgAbove avg

Slightly Above15% above market

Above market average for 1BR Villas in Ratchathewi

Beds

Baths

Project: M Phayathai

Completed: 2014

Amenities

parkinggymsecurity and swimming pool

Price History

+6.6%over 6 months

Demo data

Property Timeline

TodayActive

฿8.8M

Days on market: 0

Mar 27, 2026Listed

฿8.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Property

Price Analysis

This property฿200K/m²

District avg฿143K/m²

City avg฿77K/m²

-50% belowMarket avg+50% above

OVERPRICED+39.9% vs district

+157.8% 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฿8.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-39192.11486754421/mo

Monthly Breakdown

Mortgage Payment-฿40K

Rental Income (after vacancy)+฿18K

Common Area Fee (44m² x ฿50)-฿2K

Maintenance-฿15K

Insurance + Tax-฿878.2630999999999

Investment Metrics

Annual ROI on Down Payment-17.8%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿17.2M

Total Rental Income (25yr)฿5.4M

Total Interest Paid฿5.7M

Down payment: ฿2.6M (30%)Loan: ฿6.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿348.7(Your property: +57136.3%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Ratchathewi, Bangkok	฿10K	฿276	34m²	-	rent
For rent 1 bed condo in Ratchathewi, Bangkok	฿10K	฿311	32m²	1	rent
For rent 1 bed condo in Ratchathewi, Bangkok	฿13K	฿345	36m²	1	rent
For rent 1 bed condo in Ratchathewi, Bangkok	฿16K	฿449	35m²	1	rent
For rent 1 bed condo in Ratchathewi, Bangkok	฿16K	฿311	48m²	1	rent
For rent studio condo in Ratchathewi, Bangkok	฿16K	฿311	50m²	-	rent
For rent 2 bedrooms condo in Ratchathewi, Bangkok	฿17K	฿311	52m²	2	rent
For rent 1 bed condo in Ratchathewi, Bangkok	฿18K	฿345	49m²	1	rent
For rent studio condo in Ratchathewi, Bangkok	฿19K	฿483	39m²	-	rent
For rent 2 bedrooms condo in Ratchathewi, Bangkok	฿19K	฿345	55m²	2	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

Nearby Schools

NIST International School

฿700K – ฿1.1M/yr

4.7

For sale 1 bed condo in Ratchathewi, Bangkok

Price Analysis

Project: M Phayathai

Amenities

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

Nearby Schools

More in Ratchathewi

The Residence Rajtaevee

Ratchathewi House

choksresidence

SIAM RUNGRUANG