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

Купитьcondo

For sale 1 bed condo in Bang Rak, Bangkok

Банграк, bangkok|Nusa State Tower Condominium

฿7.9M฿94K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿94K/m²

District avg (1BR Condos)฿196K/m²

This property

Below avgAt avgAbove avg

Great Deal52% below market

Significantly below market for 1BR Condos in Банграк

Спальни

Ванные

Проект: Nusa State Tower Condominium

Завершён: 2000

Удобства

Price History

+6.4%over 6 months

Demo data

Property Timeline

TodayActive

฿7.9M

Days on market: 0

Mar 27, 2026Listed

฿7.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Property

Price Analysis

This property฿94K/m²

District avg฿30K/m²

City avg฿71K/m²

-50% belowMarket avg+50% above

OVERPRICED+217.8% vs district

+32.3% 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฿7.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿14K/mo

Monthly Breakdown

Mortgage Payment-฿36K

Rental Income (after vacancy)+฿68K

Common Area Fee (84m² x ฿50)-฿4K

Maintenance-฿13K

Insurance + Tax-฿793.9209

Investment Metrics

Annual ROI on Down Payment7.1%

Break-even Period14.2 years

Total Cost (25yr)฿16.2M

Total Rental Income (25yr)฿20.4M

Total Interest Paid฿5.2M

Down payment: ฿2.4M (30%)Loan: ฿5.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿340.1(Your property: +27684.8%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Bang Rak, Bangkok	฿19K	฿276	64m²	2	rent
State Tower, Bangkok	฿20K	฿294	68m²	1	rent
For rent 1 bed condo in Bang Rak, Bangkok	฿21K	฿311	64m²	1	rent
For rent office in Bang Rak, Bangkok	฿23K	฿345	60m²	-	rent
State Tower, Bangkok	฿24K	฿270	89m²	1	rent
State Tower, Bangkok	฿24K	฿381	63m²	1	rent
State Tower, Bangkok	฿25K	฿397	63m²	1	rent
State Tower, Bangkok	฿25K	฿368	68m²	1	rent
Life @ Sathorn 10, Bangkok	฿25K	฿397	63m²	2	rent
State Tower, Bangkok	฿25K	฿362	69m²	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

For sale 1 bed condo in Bang Rak, Bangkok

Price Analysis

Проект: Nusa State Tower Condominium

Удобства

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

Школы рядом

More in Банграк

The Room Charoenkrung 30

Silom36

Sunflower Place

WHITE ROOM - Silom (100 meters to BTS Chong Nonsi)