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

Buyapartment

🏙️ For Sale: Windshell Naradhiwas | 3BR 5BA Luxury Condo

Yan Nawa, bangkok|Windshell Naradhiwas

฿195.0M฿430K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿430K/m²

District avg (3BR Apartments)฿215K/m²

This property

Below avgAt avgAbove avg

Overpriced100% above market

Significantly above market for 3BR Apartments in Yan Nawa

Beds

Baths

Amenities

Swimming poolGymSecurity

Price History

+7.3%over 6 months

Demo data

Property Timeline

TodayActive

฿195.0M

Days on market: 0

Mar 27, 2026Listed

฿195.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿430K/m²

District avg฿63K/m²

City avg฿75K/m²

-50% belowMarket avg+50% above

OVERPRICED+580.9% vs district

+474.9% 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฿195.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-85519.86418513476/mo

Monthly Breakdown

Mortgage Payment-฿879K

Rental Income (after vacancy)+฿1.2M

Common Area Fee (453.28m² x ฿50)-฿23K

Maintenance-฿325K

Insurance + Tax-฿20K

Investment Metrics

Annual ROI on Down Payment-1.8%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿374.0M

Total Rental Income (25yr)฿348.3M

Total Interest Paid฿127.3M

Down payment: ฿58.5M (30%)Loan: ฿136.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿431.5(Your property: +99598.3%)

Property	Price	Price/m²	Area	Beds	Type
For rent 4 bedrooms condo in Yan Nawa, Bangkok	฿190K	฿345	550m²	4	rent
For rent 4 bedrooms apartment in Yan Nawa, Bangkok	฿243K	฿518	460m²	4	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: Windshell Naradhiwas | 3BR 5BA Luxury Condo

Price Analysis

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