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

購入townhouse

For sale 5 bedrooms villa in Lat Phrao, Bangkok

Townhouse, bangkok|Panna

฿38.3M฿109K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿109K/m²

District avg (5BR Townhouses)฿73K/m²

This property

Below avgAt avgAbove avg

Overpriced49% above market

Significantly above market for 5BR Townhouses in Townhouse

寝室

浴室

プロジェクト: Panna

竣工日: 2026

設備・アメニティ

parking and security

Price History

+9.1%over 6 months

Demo data

Property Timeline

TodayActive

฿38.3M

Days on market: 0

Mar 27, 2026Listed

฿38.3M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿109K/m²

District avg฿24K/m²

City avg฿74K/m²

-50% belowMarket avg+50% above

OVERPRICED+353.9% vs district

+48.0% 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฿38.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-218271.18538868055/mo

Monthly Breakdown

Mortgage Payment-฿173K

Rental Income (after vacancy)+฿40K

Common Area Fee (350m² x ฿50)-฿18K

Maintenance-฿64K

Insurance + Tax-฿4K

Investment Metrics

Annual ROI on Down Payment-22.8%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿77.4M

Total Rental Income (25yr)฿11.9M

Total Interest Paid฿25.0M

Down payment: ฿11.5M (30%)Loan: ฿26.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿12K(Your property: +824.4%)

Property	Price	Price/m²	Area	Beds	Type
For rent 3 bedrooms townhouse in Bueng Kum, Bangkok	฿19K	฿35	300m²	3	rent
For rent 2 bedrooms house in Lak Si, Bangkok	฿63K	฿242	248m²	2	sale
For rent 3 bedrooms townhouse in Lak Si, Bangkok	฿79K	฿311	248m²	3	sale
For rent 4 bedrooms townhouse in Lak Si, Bangkok	฿127K	฿483	250m²	4	sale
For rent 3 bedrooms townhouse in Lak Si, Bangkok	฿159K	฿621	248m²	3	sale
For sale 2 bedrooms townhouse in Bang Phli, Samut Prakan	฿4.2M	฿11K	396m²	2	sale
For sale 3 bedrooms townhouse in Prawet, Bangkok	฿7.1M	฿26K	275m²	3	sale
For sale 2 bedrooms office in Bueng Kum, Bangkok	฿21.2M	฿57K	374m²	2	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

KIS International School

฿500K – ฿850K/yr

4.5

For sale 5 bedrooms villa in Lat Phrao, Bangkok

Price Analysis

プロジェクト: Panna

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 Townhouse

For sale 1 bed house in Mueang Rayong, Rayong

For rent 3 bedrooms townhouse in Bueng Kum, Bangkok

For rent 3 bedrooms townhouse in Bueng Kum, Bangkok

For sale 2 bedrooms office in Bueng Kum, Bangkok