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

Купитьcondo

CU Terrace, Bangkok

Патхумван, bangkok|CU Terrace

฿5.0M฿94K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿94K/m²

District avg (2BR Condos)฿299K/m²

This property

Below avgAt avgAbove avg

Great Deal69% below market

Significantly below market for 2BR Condos in Патхумван

Спальни

Ванные

Проект: CU Terrace

Завершён: 2013

Удобства

swimming poolpoolgymfitness

Price History

+7.2%over 6 months

Demo data

Property Timeline

TodayActive

฿5.0M

Days on market: 0

Mar 27, 2026Listed

฿5.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Property

Price Analysis

This property฿94K/m²

District avg฿174K/m²

City avg฿74K/m²

-50% belowMarket avg+50% above

GREAT DEAL-46.3% 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฿5.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿259K/mo

Monthly Breakdown

Mortgage Payment-฿23K

Rental Income (after vacancy)+฿293K

Common Area Fee (54m² x ฿50)-฿3K

Maintenance-฿8K

Insurance + Tax-฿505

Investment Metrics

Annual ROI on Down Payment204.8%

Break-even Period0.5 years

Total Cost (25yr)฿10.3M

Total Rental Income (25yr)฿87.9M

Total Interest Paid฿3.3M

Down payment: ฿1.5M (30%)Loan: ฿3.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿402.9(Your property: +23111.5%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Pathum Wan, Bangkok	฿16K	฿345	45m²	-	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿16K	฿345	44m²	1	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿18K	฿380	45m²	1	rent
For rent studio condo in Pathum Wan, Bangkok	฿19K	฿276	65m²	-	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿19K	฿449	40m²	1	rent
The Seed Memories Siam, Bangkok	฿19K	฿475	40m²	1	rent
For rent studio condo in Pathum Wan, Bangkok	฿20K	฿345	53m²	-	rent
Baan Kasemsan 1, Bangkok	฿20K	฿400	50m²	1	rent
The Seed Memories Siam, Bangkok	฿20K	฿488	41m²	1	rent
Life One Wireless, Bangkok	฿20K	฿526	38m²	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

Школы рядом

NIST International School

฿700K – ฿1.1M/yr

4.7

CU Terrace, Bangkok

Price Analysis

Проект: CU Terrace

Удобства

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

Школы рядом

More in Патхумван

Condo near BTS Ratchadamri for rent

The Rajdamri

The Rajdamri

Condo near BTS Ratchadamri for rent