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

购买condo

Condo U Delight @ Onnut Station

Suan Luang, bangkok|U Delight Onnut Station On Nut

฿28.0M฿933K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿933K/m²

District avg (1BR Condos)฿270K/m²

This property

Below avgAt avgAbove avg

Overpriced246% above market

Significantly above market for 1BR Condos in Suan Luang

卧室

卫浴

项目: U Delight Onnut Station On Nut

竣工日期: 2012

配套设施

swimming poolpoolgymfitness

Price History

+6.5%over 6 months

Demo data

Property Timeline

TodayActive

฿28.0M

Days on market: 3

Mar 23, 2026Listed

฿28.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Property

Price Analysis

This property฿933K/m²

District avg฿157K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+493.9% vs district

+680.9% 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฿28.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-164776.390134604/mo

Monthly Breakdown

Mortgage Payment-฿126K

Rental Income (after vacancy)+฿12K

Common Area Fee (30m² x ฿50)-฿2K

Maintenance-฿47K

Insurance + Tax-฿3K

Investment Metrics

Annual ROI on Down Payment-23.5%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿53.2M

Total Rental Income (25yr)฿3.7M

Total Interest Paid฿18.3M

Down payment: ฿8.4M (30%)Loan: ฿19.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿361(Your property: +258441.0%)

Property	Price	Price/m²	Area	Beds	Type
Baan Boonsiri Condo	฿1K	฿0	30m²	-	rent
For rent studio condo in Suan Luang, Bangkok	฿10K	฿276	32m²	-	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿10K	฿311	30m²	1	rent
For rent studio condo in Suan Luang, Bangkok	฿11K	฿414	24m²	-	rent
For rent studio condo in Suan Luang, Bangkok	฿11K	฿345	30m²	-	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿12K	฿449	25m²	1	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿14K	฿345	38m²	1	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿14K	฿483	28m²	1	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿14K	฿449	29m²	1	rent
2-BR Condo at Plum Condo Ramkhamhaeng Station near ARL Ramkhamhaeng	฿21K	฿538	39m²	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

NIST International School

฿700K – ฿1.1M/yr

4.7

Condo U Delight @ Onnut Station

Price Analysis

项目: U Delight Onnut Station On Nut

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 Suan Luang

KR RESIDENCE

Residence 49

Baanonnuch39

Panya Mansion Ramkhamhang soi4