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

購入condo

For sale 1 bed condo in Yan Nawa, Bangkok

Yan Nawa, bangkok|The Trust Residence Ratchada-Rama 3

฿1.8M฿77K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿77K/m²

District avg (1BR Condos)฿88K/m²

This property

Below avgAt avgAbove avg

Good Value13% below market

Below market average for 1BR Condos in Yan Nawa

寝室

浴室

プロジェクト: The Trust Residence Ratchada-Rama 3

竣工日: 2013

設備・アメニティ

parkingconciergegardengym

Price History

+9.9%over 6 months

Demo data

Property Timeline

TodayActive

฿1.8M

Days on market: 4

Mar 22, 2026Listed

฿1.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿77K/m²

District avg฿78K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

FAIR PRICE-1.1% vs district

-35.8% 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฿1.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿16K/mo

Monthly Breakdown

Mortgage Payment-฿8K

Rental Income (after vacancy)+฿29K

Common Area Fee (24m² x ฿50)-฿1K

Maintenance-฿3K

Insurance + Tax-฿184.11960000000002

Investment Metrics

Annual ROI on Down Payment34.3%

Break-even Period2.9 years

Total Cost (25yr)฿3.8M

Total Rental Income (25yr)฿8.6M

Total Interest Paid฿1.2M

Down payment: ฿552K (30%)Loan: ฿1.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿59K(Your property: +29.3%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Yan Nawa, Bangkok	฿21K	฿725	28m²	1	rent
Lumpini Place Narathiwasratchanakarin	฿76K	฿76K	30m²	-	sale
For sale 1 bed condo in Yan Nawa, Bangkok	฿2.1M	฿73K	29m²	1	sale
For sale studio condo in Yan Nawa, Bangkok	฿2.2M	฿75K	29m²	-	sale
For sale 1 bed condo in Yan Nawa, Bangkok	฿2.3M	฿78K	30m²	1	sale
For sale 1 bed condo in Yan Nawa, Bangkok	฿2.5M	฿88K	29m²	1	sale
For sale 1 bed condo in Yan Nawa, Bangkok	฿3.0M	฿98K	30m²	1	sale
For sale 1 bed condo in Yan Nawa, Bangkok	฿3.0M	฿0	30m²	1	sale
For sale studio condo in Yan Nawa, Bangkok	฿3.1M	฿106K	29m²	-	sale
For sale 1 bed condo in Yan Nawa, Bangkok	฿5.1M	฿0	30m²	1	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

近隣の学校

Bangkok Patana School

British / IB

฿600K – ฿950K/yr

4.8

For sale 1 bed condo in Yan Nawa, Bangkok

Price Analysis

プロジェクト: The Trust Residence Ratchada-Rama 3

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 Yan Nawa

CARE@NONSI20

Rattaya Place

Sathu 55 4th floor

Cheap Room for Rent