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

购买condo

Circle Living Prototype, Bangkok

Ratchathewi, bangkok|2-Br Condo at Circle Living Prototype New Petchburi near MRTCircle Living P

฿17.0M฿167K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿167K/m²

District avg (2BR Condos)฿228K/m²

This property

Below avgAt avgAbove avg

Great Deal27% below market

Significantly below market for 2BR Condos in Ratchathewi

卧室

卫浴

项目: 2-Br Condo at Circle Living Prototype New Petchburi near MRTCircle Living P

竣工日期: 2014

配套设施

swimming poolpoolgymparking

Price History

+8.3%over 6 months

Demo data

Property Timeline

TodayActive

฿17.0M

Days on market: 0

Mar 26, 2026Listed

฿17.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Property

Price Analysis

This property฿167K/m²

District avg฿153K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

ABOVE MARKET+8.6% vs district

+39.4% 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฿17.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-97763.7762639557/mo

Monthly Breakdown

Mortgage Payment-฿77K

Rental Income (after vacancy)+฿14K

Common Area Fee (102m² x ฿50)-฿5K

Maintenance-฿28K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-23.0%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿33.5M

Total Rental Income (25yr)฿4.2M

Total Interest Paid฿11.1M

Down payment: ฿5.1M (30%)Loan: ฿11.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿510.9(Your property: +32522.2%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Ratchathewi, Bangkok	฿26K	฿311	78m²	2	rent
For rent 2 bedrooms condo in Ratchathewi, Bangkok	฿29K	฿380	75m²	2	rent
For rent 3 bedrooms condo in Ratchathewi, Bangkok	฿37K	฿380	92m²	3	rent
For rent 2 bedrooms condo in Ratchathewi, Bangkok	฿40K	฿449	84m²	2	rent
For rent 2 bedrooms condo in Ratchathewi, Bangkok	฿44K	฿552	80m²	2	rent
For rent 1 bed condo in Ratchathewi, Bangkok	฿48K	฿621	74m²	1	rent
For rent 2 bedrooms condo in Ratchathewi, Bangkok	฿48K	฿587	80m²	2	rent
For rent 3 bedrooms condo in Ratchathewi, Bangkok	฿63K	฿587	105m²	3	rent
For rent 3 bedrooms condo in Ratchathewi, Bangkok	฿63K	฿621	100m²	3	rent
For rent 3 bedrooms condo in Ratchathewi, Bangkok	฿73K	฿621	115m²	3	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

附近学校

NIST International School

฿700K – ฿1.1M/yr

4.7

Circle Living Prototype, Bangkok

Price Analysis

项目: 2-Br Condo at Circle Living Prototype New Petchburi near MRTCircle Living P

配套设施

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

附近学校

More in Ratchathewi

The Residence Rajtaevee

Ratchathewi House

choksresidence

SIAM RUNGRUANG