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

購入condo

For rent 2 bedrooms condo in Watthana, Bangkok

Other Bangkok, bangkok|31 Residence

฿85K฿518/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿518/m²

District avg (2BR Condos)฿120K/m²

This property

Below avgAt avgAbove avg

Great Deal100% below market

Significantly below market for 2BR Condos in Other Bangkok

寝室

浴室

プロジェクト: 31 Residence

竣工日: 2011

設備・アメニティ

parkingchildren areagymsauna

Price History

+8.6%over 6 months

Demo data

Property Timeline

TodayActive

฿85K

Days on market: 0

Mar 26, 2026Listed

฿85K

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿518/m²

District avg฿74K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-99.3% vs district

-99.6% 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฿85K

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿186K/mo

Monthly Breakdown

Mortgage Payment-฿381.8394268777768

Rental Income (after vacancy)+฿195K

Common Area Fee (160m² x ฿50)-฿8K

Maintenance-฿141.105

Insurance + Tax-฿8.4663

Investment Metrics

Annual ROI on Down Payment8800.1%

Break-even Period0.0 years

Total Cost (25yr)฿2.6M

Total Rental Income (25yr)฿58.4M

Total Interest Paid฿55K

Down payment: ฿25K (30%)Loan: ฿59K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿438.5(Your property: +18.1%)

Property	Price	Price/m²	Area	Beds	Type
For rent 3 bedrooms condo in Bang Kapi, Bangkok	฿37K	฿311	116m²	3	rent
For rent 3 bedrooms condo in Bang Kapi, Bangkok	฿37K	฿311	116m²	3	rent
For rent 2 bedrooms condo in Kathu, Phuket	฿57K	฿380	150m²	2	rent
For rent 2 bedrooms condo in Kathu, Phuket	฿57K	฿380	150m²	2	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿66K	฿414	153m²	2	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿66K	฿414	153m²	2	rent
For rent 2 bedrooms condo in Watthana, Bangkok	฿85K	฿518	160m²	2	sale
For rent 2 bedrooms condo in Kathu, Phuket	฿85K	฿587	140m²	2	rent
For rent 2 bedrooms condo in Kathu, Phuket	฿85K	฿587	140m²	2	rent
For rent 3 bedrooms condo in Watthana, Bangkok	฿92K	฿483	186m²	3	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

近隣の学校

NIST International School

฿700K – ฿1.1M/yr

4.7

For rent 2 bedrooms condo in Watthana, Bangkok

Price Analysis

プロジェクト: 31 Residence

設備・アメニティ

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

近隣の学校

More in Other Bangkok

For rent 2 bedrooms condo in Ratchathewi, Bangkok

For rent 3 bedrooms condo in Ratchathewi, Bangkok

For rent 1 bed condo in Ratchathewi, Bangkok

For rent 3 bedrooms condo in Ratchathewi, Bangkok