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

购买condo

For rent and for sale 2 bedrooms condo in Yan Nawa, Bangkok

Yan Nawa, bangkok|U Delight Residence Riverfront Rama 3 Verified across 18 data sources

฿9.8M฿179K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿179K/m²

District avg (2BR Condos)฿97K/m²

This property

Below avgAt avgAbove avg

Overpriced84% above market

Significantly above market for 2BR Condos in Yan Nawa

卧室

卫浴

项目: U Delight Residence Riverfront Rama 3

竣工日期: 2019

配套设施

parkingconciergegardengym

Price History

+7.5%over 6 months

Demo data

Property Timeline

TodayActive

฿9.8M

Days on market: 4

Mar 22, 2026Listed

฿9.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Property

Price Analysis

This property฿179K/m²

District avg฿78K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+130.8% vs district

+49.7% 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฿9.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-35979.82747078741/mo

Monthly Breakdown

Mortgage Payment-฿44K

Rental Income (after vacancy)+฿29K

Common Area Fee (55m² x ฿50)-฿3K

Maintenance-฿16K

Insurance + Tax-฿984.0815000000001

Investment Metrics

Annual ROI on Down Payment-14.6%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿19.4M

Total Rental Income (25yr)฿8.6M

Total Interest Paid฿6.4M

Down payment: ฿3.0M (30%)Loan: ฿6.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿338.6(Your property: +52740.2%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Yan Nawa, Bangkok	฿16K	฿311	50m²	1	rent
For rent 1 bed condo in Yan Nawa, Bangkok	฿16K	฿311	50m²	1	rent
For rent 2 bedrooms condo in Yan Nawa, Bangkok	฿17K	฿242	70m²	2	rent
For rent 1 bed condo in Yan Nawa, Bangkok	฿17K	฿242	70m²	1	rent
For rent 1 bed condo in Yan Nawa, Bangkok	฿19K	฿380	47m²	1	rent
For rent 2 bedrooms condo in Yan Nawa, Bangkok	฿19K	฿311	58m²	2	rent
For rent 2 bedrooms condo in Yan Nawa, Bangkok	฿21K	฿311	63m²	2	rent
For rent 1 bed condo in Yan Nawa, Bangkok	฿21K	฿449	45m²	1	rent
For rent 1 bed condo in Yan Nawa, Bangkok	฿23K	฿449	49m²	1	rent
For rent 2 bedrooms condo in Yan Nawa, Bangkok	฿26K	฿380	68m²	2	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

Bangkok Patana School

British / IB

฿600K – ฿950K/yr

4.8

For rent and for sale 2 bedrooms condo in Yan Nawa, Bangkok

Price Analysis

项目: U Delight Residence Riverfront Rama 3

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 Yan Nawa

CARE@NONSI20

Rattaya Place

Sathu 55 4th floor

Cheap Room for Rent