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

Buycondo

The Reserve Kasemsan 3, Bangkok

Pathum Wan, bangkok|The Reserve Kasemsan 3

฿6.5M฿163K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿163K/m²

District avg (1BR Condos)฿286K/m²

This property

Below avgAt avgAbove avg

Great Deal43% below market

Significantly below market for 1BR Condos in Pathum Wan

Beds

Baths

Project: The Reserve Kasemsan 3

Completed: 2015

Amenities

swimming poolpoolgymfitness

Price History

+6.9%over 6 months

Demo data

Property Timeline

TodayActive

฿6.5M

Days on market: 0

Mar 27, 2026Listed

฿6.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Property

Price Analysis

This property฿163K/m²

District avg฿174K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

UNDERPRICED-6.8% vs district

+123.2% 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฿6.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿250K/mo

Monthly Breakdown

Mortgage Payment-฿29K

Rental Income (after vacancy)+฿293K

Common Area Fee (40m² x ฿50)-฿2K

Maintenance-฿11K

Insurance + Tax-฿650

Investment Metrics

Annual ROI on Down Payment153.9%

Break-even Period0.6 years

Total Cost (25yr)฿12.8M

Total Rental Income (25yr)฿87.9M

Total Interest Paid฿4.2M

Down payment: ฿1.9M (30%)Loan: ฿4.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿466.1(Your property: +34763.8%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Pathum Wan, Bangkok	฿14K	฿380	33m²	-	rent
For rent studio condo in Pathum Wan, Bangkok	฿16K	฿345	45m²	-	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿16K	฿345	44m²	1	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿17K	฿449	37m²	1	rent
For rent studio condo in Pathum Wan, Bangkok	฿17K	฿449	37m²	-	rent
Baan Kasemsan 1, Bangkok	฿17K	฿486	35m²	1	rent
Socio Ruamrudee, Bangkok	฿18K	฿563	32m²	1	rent
Life One Wireless, Bangkok	฿18K	฿621	29m²	1	rent
Life One Wireless, Bangkok	฿18K	฿643	28m²	1	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿18K	฿380	45m²	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

Nearby Schools

NIST International School

฿700K – ฿1.1M/yr

4.7

The Reserve Kasemsan 3, Bangkok

Price Analysis

Project: The Reserve Kasemsan 3

Amenities

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

Nearby Schools

More in Pathum Wan

Condo near BTS Ratchadamri for rent

The Rajdamri

The Rajdamri

Condo near BTS Ratchadamri for rent