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

매매condo

For sale 1 bed condo in Bang Na, Bangkok

Bang Na, bangkok|The Origin Sukhumvit 105

฿3.1M฿131K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿131K/m²

District avg (1BR Condos)฿100K/m²

This property

Below avgAt avgAbove avg

Overpriced31% above market

Significantly above market for 1BR Condos in Bang Na

침실

욕실

프로젝트: The Origin Sukhumvit 105

준공일: 2021

편의시설

parkingconciergegardengym

Price History

+8.6%over 6 months

Demo data

Property Timeline

TodayActive

฿3.1M

Days on market: 0

Mar 27, 2026Listed

฿3.1M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿131K/m²

District avg฿55K/m²

City avg฿71K/m²

-50% belowMarket avg+50% above

OVERPRICED+139.3% vs district

+83.4% 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฿3.1M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-297.00728855938087/mo

Monthly Breakdown

Mortgage Payment-฿14K

Rental Income (after vacancy)+฿21K

Common Area Fee (24m² x ฿50)-฿1K

Maintenance-฿5K

Insurance + Tax-฿314.6469

Investment Metrics

Annual ROI on Down Payment-0.4%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿6.3M

Total Rental Income (25yr)฿6.2M

Total Interest Paid฿2.1M

Down payment: ฿944K (30%)Loan: ฿2.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿328.6(Your property: +39796.5%)

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	฿7K	฿311	22m²	-	rent
For rent 1 bed condo in Bang Na, Bangkok	฿8K	฿345	22m²	1	rent
เช่า คอนโด ซิตี้ โฮม สุขุมวิท 101 ใกล้ BTS สถานีอุมสุข	฿9K	฿283	30m²	1	rent
For rent studio condo in Bang Na, Bangkok	฿9K	฿345	24m²	-	rent
For rent studio condo in Bang Na, Bangkok	฿9K	฿380	24m²	-	rent
For rent studio condo in Bang Na, Bangkok	฿9K	฿414	22m²	-	rent
For rent studio condo in Bang Na, Bangkok	฿9K	฿414	22m²	-	rent
For rent studio condo in Bang Na, Bangkok	฿10K	฿345	27m²	-	rent
For rent studio condo in Bang Na, Bangkok	฿10K	฿380	26m²	-	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

인근 학교

Bangkok Patana School

British / IB

฿600K – ฿950K/yr

4.8

For sale 1 bed condo in Bang Na, Bangkok

Price Analysis

프로젝트: The Origin Sukhumvit 105

편의시설

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

인근 학교

More in Bang Na

เช่า คอนโด ซิตี้ โฮม สุขุมวิท 101 ใกล้ BTS สถานีอุมสุข

The Coast Bangkok

The Coast Bangkok

IDEO Mobi Sukhumvit 66