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

購入villa

For sale and for rent 2 bedrooms condo in Watthana, Bangkok

Watthana, bangkok|D 65

฿5.5M฿93K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿93K/m²

District avg (2BR Villas)฿143K/m²

This property

Below avgAt avgAbove avg

Great Deal35% below market

Significantly below market for 2BR Villas in Watthana

寝室

浴室

プロジェクト: D 65

竣工日: 2007

設備・アメニティ

parkingconciergegardengym

Price History

+8.9%over 6 months

Demo data

Property Timeline

TodayActive

฿5.5M

Days on market: 0

Mar 27, 2026Listed

฿5.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿93K/m²

District avg฿126K/m²

City avg฿74K/m²

-50% belowMarket avg+50% above

GREAT DEAL-25.9% vs district

+26.6% 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฿5.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿30K/mo

Monthly Breakdown

Mortgage Payment-฿25K

Rental Income (after vacancy)+฿68K

Common Area Fee (59m² x ฿50)-฿3K

Maintenance-฿9K

Insurance + Tax-฿550.2371

Investment Metrics

Annual ROI on Down Payment22.1%

Break-even Period4.5 years

Total Cost (25yr)฿11.2M

Total Rental Income (25yr)฿20.4M

Total Interest Paid฿3.6M

Down payment: ฿1.7M (30%)Loan: ฿3.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿441.9(Your property: +21003.0%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Watthana, Bangkok	฿21K	฿414	51m²	1	rent
For sale and for rent 1 bed condo in Watthana, Bangkok	฿24K	฿380	62m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿24K	฿380	60m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿24K	฿552	44m²	1	rent
For rent 2 bedrooms condo in Watthana, Bangkok	฿24K	฿380	63m²	2	rent
For rent 1 bed condo in Watthana, Bangkok	฿25K	฿311	75m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿26K	฿345	72m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿26K	฿621	42m²	1	rent
For sale and for rent 2 bedrooms condo in Watthana, Bangkok	฿26K	฿449	59m²	2	rent
For rent 1 bed condo in Watthana, Bangkok	฿26K	฿587	45m²	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

For sale and for rent 2 bedrooms condo in Watthana, Bangkok

Price Analysis

プロジェクト: D 65

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 Watthana

Greenview Ekkamai 10 Suite

Barn & Bed Hostel Close to BTS Phrom Phong.

Bann Pridi 14 (800 meters from BTS Phra Khanong)

House number 39-40, Sukhumvit 71