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

购买villa

For sale 3 bedrooms condo in Ratchathewi, Bangkok

Ratchathewi, bangkok|M Phayathai

฿21.7M฿189K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿189K/m²

District avg (3BR Villas)฿188K/m²

This property

Below avgAt avgAbove avg

Fair Price0% above market

At market average for 3BR Villas in Ratchathewi

卧室

115 m²

平方米

项目: M Phayathai

竣工日期: 2014

配套设施

parkinggymsecurity and swimming pool

Price History

+6.6%over 6 months

Demo data

Property Timeline

TodayActive

฿21.7M

Days on market: 0

Mar 27, 2026Listed

฿21.7M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿189K/m²

District avg฿143K/m²

City avg฿75K/m²

-50% belowMarket avg+50% above

OVERPRICED+32.2% vs district

+150.6% 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฿21.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-123771.85323617091/mo

Monthly Breakdown

Mortgage Payment-฿98K

Rental Income (after vacancy)+฿18K

Common Area Fee (115m² x ฿50)-฿6K

Maintenance-฿36K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-22.8%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿42.6M

Total Rental Income (25yr)฿5.4M

Total Interest Paid฿14.2M

Down payment: ฿6.5M (30%)Loan: ฿15.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿455.7(Your property: +41289.5%)

Property	Price	Price/m²	Area	Beds	Type
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	฿42K	฿483	84m²	2	rent
For rent 2 bedrooms condo in Ratchathewi, Bangkok	฿42K	฿449	92m²	2	sale
For rent retail Space in Ratchathewi, Bangkok	฿44K	฿414	104m²	-	rent
For rent office in Ratchathewi, Bangkok	฿44K	฿414	100m²	-	sale
For rent office in Ratchathewi, Bangkok	฿48K	฿483	93m²	-	sale
For rent 2 bedrooms condo in Ratchathewi, Bangkok	฿53K	฿587	88m²	2	rent
For rent office in Ratchathewi, Bangkok	฿57K	฿449	122m²	-	sale
For rent office in Ratchathewi, Bangkok	฿61K	฿449	128m²	-	sale

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

For sale 3 bedrooms condo in Ratchathewi, Bangkok

Price Analysis

项目: M Phayathai

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