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

Купитьcondo

For rent 3 bedrooms condo in Dusit, Bangkok

Dusit, bangkok|My Resort @ River

฿53K฿276/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿276/m²

District avg (3BR Condos)฿123K/m²

This property

Below avgAt avgAbove avg

Great Deal100% below market

Significantly below market for 3BR Condos in Dusit

Спальни

Ванные

Проект: My Resort @ River

Завершён: 2012

Удобства

parkinggymlibrarysauna

Price History

+9.6%over 6 months

Demo data

Property Timeline

TodayActive

฿53K

Days on market: 0

Mar 27, 2026Listed

฿53K

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿276/m²

District avg฿73K/m²

City avg฿80K/m²

-50% belowMarket avg+50% above

GREAT DEAL-99.6% vs district

-99.7% 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฿53K

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿4K/mo

Monthly Breakdown

Mortgage Payment-฿238.68854149572516

Rental Income (after vacancy)+฿14K

Common Area Fee (180m² x ฿50)-฿9K

Maintenance-฿88.205

Insurance + Tax-฿5.292300000000001

Investment Metrics

Annual ROI on Down Payment329.2%

Break-even Period0.3 years

Total Cost (25yr)฿2.8M

Total Rental Income (25yr)฿4.1M

Total Interest Paid฿35K

Down payment: ฿16K (30%)Loan: ฿37K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿82K(Your property: -99.7%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Dusit, Bangkok	฿64K	฿380	156m²	2	sale
For sale and for rent 3 bedrooms condo in Dusit, Bangkok	฿74K	฿414	177m²	3	sale
For sale 3 bedrooms condo in Dusit, Bangkok	฿16.6M	฿93K	178m²	3	sale
For sale 2 bedrooms condo in Dusit, Bangkok	฿16.7M	฿94K	177m²	2	sale
For sale 3 bedrooms condo in Dusit, Bangkok	฿17.7M	฿99K	178m²	3	sale
For sale 3 bedrooms condo in Dusit, Bangkok	฿17.7M	฿101K	175m²	3	sale
For sale 3 bedrooms condo in Dusit, Bangkok	฿17.8M	฿100K	178m²	3	sale
For sale 2 bedrooms condo in Dusit, Bangkok	฿18.5M	฿119K	156m²	2	sale
For sale 3 bedrooms condo in Dusit, Bangkok	฿18.7M	฿107K	175m²	3	sale
For sale 2 bedrooms condo in Dusit, Bangkok	฿18.7M	฿107K	175m²	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

Школы рядом

NIST International School

฿700K – ฿1.1M/yr

4.7

For rent 3 bedrooms condo in Dusit, Bangkok

Price Analysis

Проект: My Resort @ River

Удобства

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

Школы рядом

More in Dusit

UMA Residence @ Dusit Bangkok

Chonlatorn

Showfha

SP NATURE VILLE