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

购买condo

For sale 3 bedrooms condo in Watthana, Bangkok

Watthana, bangkok|Baan Saraan

฿36.0M฿120K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿120K/m²

District avg (3BR Condos)฿194K/m²

This property

Below avgAt avgAbove avg

Great Deal38% below market

Significantly below market for 3BR Condos in Watthana

卧室

卫浴

项目: Baan Saraan

竣工日期: 2003

配套设施

parkinggymliftsauna

Price History

+7.1%over 6 months

Demo data

Property Timeline

TodayActive

฿36.0M

Days on market: 4

Mar 22, 2026Listed

฿36.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿120K/m²

District avg฿149K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-19.4% vs district

+0.3% 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฿36.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-197815.2500429027/mo

Monthly Breakdown

Mortgage Payment-฿162K

Rental Income (after vacancy)+฿43K

Common Area Fee (300m² x ฿50)-฿15K

Maintenance-฿60K

Insurance + Tax-฿4K

Investment Metrics

Annual ROI on Down Payment-22.0%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿72.2M

Total Rental Income (25yr)฿12.9M

Total Interest Paid฿23.5M

Down payment: ฿10.8M (30%)Loan: ฿25.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿258.4(Your property: +46309.4%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Watthana, Bangkok	฿53K	฿207	240m²	2	rent
For rent 3 bedrooms condo in Watthana, Bangkok	฿58K	฿207	253m²	3	rent
Lovely Place for Rent - 3 beds - 220.00 sqm - 60000 THB	฿60K	฿273	220m²	3	rent
For rent 2 bedrooms condo in Watthana, Bangkok	฿63K	฿242	240m²	2	sale
For rent 4 bedrooms condo in Watthana, Bangkok	฿69K	฿242	270m²	4	rent
Ready to move 3 bed 4 bath condo for rent D.H.Grand Tower	฿75K	฿268	280m²	3	rent
For rent 3 bedrooms condo in Watthana, Bangkok	฿83K	฿276	271m²	3	rent
For rent 3 bedrooms condo in Watthana, Bangkok	฿85K	฿345	240m²	3	rent
Condo for Rent - 3 beds - 303 sqm - 85500 THB	฿86K	฿282	303m²	3	rent
For rent 3 bedrooms condo in Watthana, Bangkok	฿86K	฿242	337m²	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

Bangkok Patana School

British / IB

฿600K – ฿950K/yr

4.8

For sale 3 bedrooms condo in Watthana, Bangkok

Price Analysis

项目: Baan Saraan

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 Watthana

Greenview Ekkamai 10 Suite

Barn & Bed Hostel Close to BTS Phrom Phong.

Bann Pridi 14 (800 meters from BTS Phra Khanong)

House number 39-40, Sukhumvit 71