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

購入condo

4.9% yield

Lasalle Park Building D

Bang Na, bangkok|Lasalle Park Building D

฿42K฿42K/m²

Rent: ฿173/月

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿42K/m²

District avg (Condos)฿93K/m²

This property

Below avgAt avgAbove avg

Great Deal55% below market

Significantly below market for Condos in Bang Na

30 m²

㎡

—

階

プロジェクト: Lasalle Park Building D

竣工日: 2002

設備・アメニティ

parking

Price History

+8.1%over 6 months

Demo data

Property Timeline

TodayActive

฿42K

Days on market: 4

Mar 22, 2026Listed

฿42K

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

利回り計算ツール

購入価格

฿42K

月額賃料

฿173

年間利回り

4.9%

Annual rental income฿2K/year

Payback period20.2 years

Price Analysis

This property฿42K/m²

District avg฿58K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-27.1% vs district

-64.8% vs city average

Price Analysis

Create a free account to unlock more details

Investment Calculator

Purchase Price (THB)

Monthly Rent (THB)

Results

Gross Monthly Income

฿173

Net Monthly Income

฿79.77465

Gross Yield

4.9%

Net Yield

2.3%

Cash Flow Calculator

Purchase Price฿42K

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-1599.4064243427597/mo

Monthly Breakdown

Mortgage Payment-฿189.51932434275963

Rental Income (after vacancy)+฿164.35

Common Area Fee (30m² x ฿50)-฿2K

Maintenance-฿70.03500000000001

Insurance + Tax-฿4.2021

Investment Metrics

Annual ROI on Down Payment-152.2%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿529K

Total Rental Income (25yr)฿49K

Total Interest Paid฿27K

Down payment: ฿13K (30%)Loan: ฿29K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿383.1(Your property: +10868.7%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Bang Na, Bangkok	฿3K	฿69	29m²	-	rent
For rent studio condo in Bang Na, Bangkok	฿10K	฿414	22m²	-	rent
For rent 1 bed condo in Bang Na, Bangkok	฿10K	฿242	35m²	1	rent
For rent studio condo in Bang Na, Bangkok	฿10K	฿414	22m²	-	rent
For rent studio condo in Bang Na, Bangkok	฿10K	฿345	29m²	-	rent
For rent studio condo in Bang Na, Bangkok	฿13K	฿449	28m²	-	rent
For rent 1 bed condo in Bang Na, Bangkok	฿13K	฿449	27m²	1	rent
For rent 1 bed condo in Bang Na, Bangkok	฿14K	฿345	38m²	1	rent
For rent studio condo in Bang Na, Bangkok	฿14K	฿552	25m²	-	rent
For rent 1 bed condo in Bang Na, Bangkok	฿14K	฿552	25m²	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

近隣の学校

Bangkok Patana School

British / IB

฿600K – ฿950K/yr

4.8

Lasalle Park Building D

Price Analysis

プロジェクト: Lasalle Park Building D

設備・アメニティ

Price History

Property Timeline

Location & Nearby Schools

利回り計算ツール

Price Analysis

Investment Calculator

Results

Cash Flow Calculator

Comparable Properties

近隣の学校

More in Bang Na

Thongchalerm

Corner Studio for rent 3,000/Month Udomsuk Furnished Air-Conditioned

Kenjo House Bangna Near Central Bangna

Htel resort