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

Buycondo

For sale 3 bedrooms condo in Ratchathewi, Bangkok

Ratchathewi, bangkok|M Phayathai

฿26.0M฿226K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿226K/m²

District avg (3BR Condos)฿200K/m²

This property

Below avgAt avgAbove avg

Slightly Above13% above market

Above market average for 3BR Condos in Ratchathewi

Beds

Baths

Project: M Phayathai

Completed: 2014

Amenities

parkinggymsecurity and swimming pool

Price History

+9.5%over 6 months

Demo data

Property Timeline

TodayActive

฿26.0M

Days on market: 0

Mar 27, 2026Listed

฿26.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿226K/m²

District avg฿143K/m²

City avg฿75K/m²

-50% belowMarket avg+50% above

OVERPRICED+58.6% vs district

+203.0% 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฿26.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-150882.68194565258/mo

Monthly Breakdown

Mortgage Payment-฿117K

Rental Income (after vacancy)+฿18K

Common Area Fee (115m² x ฿50)-฿6K

Maintenance-฿43K

Insurance + Tax-฿3K

Investment Metrics

Annual ROI on Down Payment-23.2%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿50.7M

Total Rental Income (25yr)฿5.4M

Total Interest Paid฿17.0M

Down payment: ฿7.8M (30%)Loan: ฿18.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿108K(Your property: +109.8%)

Property	Price	Price/m²	Area	Beds	Type
2-BR Condo at Circle Living Prototype New Petchburi near MRT Phetchaburi	฿80K	฿941	85m²	2	rent
For sale 2 bedrooms condo in Ratchathewi, Bangkok	฿9.5M	฿103K	92m²	2	sale
For sale and for rent 2 bedrooms condo in Ratchathewi, Bangkok	฿9.7M	฿106K	92m²	2	sale
For sale office in Ratchathewi, Bangkok	฿10.3M	฿86K	120m²	-	sale
For sale 2 bedrooms condo in Ratchathewi, Bangkok	฿11.0M	฿112K	98m²	2	sale
For sale office in Ratchathewi, Bangkok	฿12.0M	฿81K	149m²	-	sale
2-BR Condo at Condolette Ize Ratchathewi near BTS Ratchathewi	฿13.2M	฿155K	85.24m²	2	sale
For sale 2 bedrooms condo in Ratchathewi, Bangkok	฿14.4M	฿172K	84m²	2	sale
For sale office in Ratchathewi, Bangkok	฿14.5M	฿97K	149m²	-	sale
For sale 2 bedrooms condo in Ratchathewi, Bangkok	฿14.6M	฿166K	88m²	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

Nearby Schools

NIST International School

฿700K – ฿1.1M/yr

4.7

For sale 3 bedrooms 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