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 Bang Rak, Bangkok

Bang Rak, bangkok|Nusa State Tower Condominium

฿10.8M฿113K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿113K/m²

District avg (1BR Condos)฿196K/m²

This property

Below avgAt avgAbove avg

Great Deal42% below market

Significantly below market for 1BR Condos in Bang Rak

寝室

浴室

プロジェクト: Nusa State Tower Condominium

竣工日: 2000

設備・アメニティ

Price History

+9.5%over 6 months

Demo data

Property Timeline

TodayActive

฿10.8M

Days on market: 0

Mar 27, 2026Listed

฿10.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Property

Price Analysis

This property฿113K/m²

District avg฿30K/m²

City avg฿71K/m²

-50% belowMarket avg+50% above

OVERPRICED+280.8% vs district

+58.5% 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฿10.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-4244.686441174512/mo

Monthly Breakdown

Mortgage Payment-฿49K

Rental Income (after vacancy)+฿68K

Common Area Fee (95m² x ฿50)-฿5K

Maintenance-฿18K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment-1.6%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿21.7M

Total Rental Income (25yr)฿20.4M

Total Interest Paid฿7.0M

Down payment: ฿3.2M (30%)Loan: ฿7.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿370.8(Your property: +30436.4%)

Property	Price	Price/m²	Area	Beds	Type
State Tower, Bangkok	฿20K	฿294	68m²	1	rent
State Tower, Bangkok	฿24K	฿270	89m²	1	rent
State Tower, Bangkok	฿25K	฿362	69m²	1	rent
State Tower, Bangkok	฿25K	฿368	68m²	1	rent
Silom Suite, Bangkok	฿26K	฿371	70m²	2	rent
State Tower, Bangkok	฿27K	฿397	68m²	1	rent
Diamond Tower, Bangkok	฿28K	฿410	67m²	1	rent
Wish @ Samyan, Bangkok	฿28K	฿412	68m²	2	rent
State Tower, Bangkok	฿28K	฿412	68m²	1	rent
Sampoom Garden Condominium, Bangkok	฿28K	฿412	68m²	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

NIST International School

฿700K – ฿1.1M/yr

4.7

For sale 1 bed condo in Bang Rak, Bangkok

Price Analysis

プロジェクト: Nusa State Tower Condominium

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 Bang Rak

The Room Charoenkrung 30

Silom36

Sunflower Place

WHITE ROOM - Silom (100 meters to BTS Chong Nonsi)