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|Windshell Naradhiwas

฿4.6M฿131K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿131K/m²

District avg (1BR Condos)฿84K/m²

This property

Below avgAt avgAbove avg

Overpriced55% above market

Significantly above market for 1BR Condos in Yan Nawa

Beds

Baths

Project: Windshell Naradhiwas

Completed: 2019

Amenities

parkingconciergegymsecurity and swimming pool

Price History

+9.0%over 6 months

Demo data

Property Timeline

TodayActive

฿4.6M

Days on market: 0

Mar 27, 2026Listed

฿4.6M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿131K/m²

District avg฿63K/m²

City avg฿75K/m²

-50% belowMarket avg+50% above

OVERPRICED+107.5% vs district

+74.7% 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฿4.6M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿1.1M/mo

Monthly Breakdown

Mortgage Payment-฿21K

Rental Income (after vacancy)+฿1.2M

Common Area Fee (35m² x ฿50)-฿2K

Maintenance-฿8K

Insurance + Tax-฿458.9052

Investment Metrics

Annual ROI on Down Payment985.4%

Break-even Period0.1 years

Total Cost (25yr)฿9.2M

Total Rental Income (25yr)฿348.3M

Total Interest Paid฿3.0M

Down payment: ฿1.4M (30%)Loan: ฿3.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿348.7(Your property: +37496.8%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Yan Nawa, Bangkok	฿9K	฿311	30m²	1	rent
For rent 1 bed condo in Yan Nawa, Bangkok	฿10K	฿242	40m²	1	rent
For rent studio condo in Yan Nawa, Bangkok	฿11K	฿276	38m²	-	rent
For rent 1 bed condo in Yan Nawa, Bangkok	฿13K	฿345	36m²	1	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 1 bed condo in Yan Nawa, Bangkok	฿14K	฿449	30m²	1	rent
For rent 1 bed condo in Yan Nawa, Bangkok	฿15K	฿311	43m²	1	rent
For sale and for rent 1 bed condo in Yan Nawa, Bangkok	฿15K	฿414	34m²	1	rent
For sale and for rent 1 bed condo in Yan Nawa, Bangkok	฿16K	฿414	35m²	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

Bangkok Patana School

British / IB

฿600K – ฿950K/yr

4.8

For sale 1 bed condo in Yan Nawa, Bangkok

Price Analysis

Project: Windshell Naradhiwas

Amenities

Price History

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