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

Купитьcondo

For sale 1 bed condo in Watthana, Bangkok

Suan Luang, bangkok|Mori Haus

฿5.4M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Спальни

30 m²

м²

Проект: Mori Haus

Завершён: 2016

Удобства

parkingconciergegardengym

Price History

+9.1%over 6 months

Demo data

Property Timeline

TodayActive

฿5.4M

Days on market: 0

Mar 27, 2026Listed

฿5.4M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿0/m²

District avg฿63K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

GREAT DEAL-100.0% vs district

-100.0% 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฿5.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿20K/mo

Monthly Breakdown

Mortgage Payment-฿25K

Rental Income (after vacancy)+฿56K

Common Area Fee (30m² x ฿50)-฿2K

Maintenance-฿9K

Insurance + Tax-฿543.5786

Investment Metrics

Annual ROI on Down Payment15.1%

Break-even Period6.6 years

Total Cost (25yr)฿10.7M

Total Rental Income (25yr)฿16.8M

Total Interest Paid฿3.5M

Down payment: ฿1.6M (30%)Loan: ฿3.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿270.5(Your property: -100.0%)

Property	Price	Price/m²	Area	Beds	Type
Baan Boonsiri Condo	฿1K	฿0	30m²	-	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿8K	฿242	30m²	1	rent
For rent studio apartment in Suan Luang, Bangkok	฿8K	฿276	26m²	-	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿8K	฿242	32m²	1	rent
For rent studio condo in Suan Luang, Bangkok	฿9K	฿276	32m²	-	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿10K	฿311	30m²	1	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿10K	฿276	33m²	1	rent
Condo U Delight @ Onnut Station	฿10K	฿323	31m²	1	rent
For rent studio condo in Suan Luang, Bangkok	฿10K	฿345	30m²	-	rent
For rent studio condo in Suan Luang, Bangkok	฿10K	฿414	24m²	-	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

Bangkok Patana School

British / IB

฿600K – ฿950K/yr

4.8

For sale 1 bed condo in Watthana, Bangkok

Проект: Mori Haus

Удобства

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

Школы рядом

More in Suan Luang

Modern Home Place

Lumpini Ville Sukhumvit 77

Artemis Sukhumvit 77

Regent Home Sukhumvit 81