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

购买condo

For rent 2 bedrooms condo in Dusit, Bangkok

Dusit, bangkok|My Resort @ River

฿64K฿380/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿380/m²

District avg (2BR Condos)฿122K/m²

This property

Below avgAt avgAbove avg

Great Deal100% below market

Significantly below market for 2BR Condos in Dusit

卧室

卫浴

项目: My Resort @ River

竣工日期: 2012

配套设施

parkinggymlibrarysauna

Price History

+9.5%over 6 months

Demo data

Property Timeline

TodayActive

฿64K

Days on market: 0

Mar 27, 2026Listed

฿64K

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿380/m²

District avg฿73K/m²

City avg฿75K/m²

-50% belowMarket avg+50% above

GREAT DEAL-99.5% vs district

-99.5% 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฿64K

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿5K/mo

Monthly Breakdown

Mortgage Payment-฿286.45962460746716

Rental Income (after vacancy)+฿14K

Common Area Fee (156m² x ฿50)-฿8K

Maintenance-฿105.85833333333333

Insurance + Tax-฿6.3515

Investment Metrics

Annual ROI on Down Payment345.7%

Break-even Period0.3 years

Total Cost (25yr)฿2.5M

Total Rental Income (25yr)฿4.1M

Total Interest Paid฿41K

Down payment: ฿19K (30%)Loan: ฿44K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿49K(Your property: -99.2%)

Property	Price	Price/m²	Area	Beds	Type
For rent 3 bedrooms condo in Dusit, Bangkok	฿53K	฿276	180m²	3	sale
For sale and for rent 3 bedrooms condo in Dusit, Bangkok	฿74K	฿414	177m²	3	sale
Supalai Premier Samsen-Ratchawat, Bangkok	฿85K	฿708	120m²	3	rent
Supalai Premier Samsen-Ratchawat, Bangkok	฿95K	฿792	120m²	3	rent
Supalai Premier Samsen-Ratchawat, Bangkok	฿100K	฿833	120m²	1	rent
For sale 3 bedrooms condo in Dusit, Bangkok	฿16.6M	฿93K	178m²	3	sale
For sale 2 bedrooms condo in Dusit, Bangkok	฿16.7M	฿94K	177m²	2	sale
For sale 3 bedrooms condo in Dusit, Bangkok	฿17.7M	฿101K	175m²	3	sale
For sale 3 bedrooms condo in Dusit, Bangkok	฿17.7M	฿99K	178m²	3	sale
For sale 3 bedrooms condo in Dusit, Bangkok	฿17.8M	฿100K	178m²	3	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 rent 2 bedrooms condo in Dusit, Bangkok

Price Analysis

项目: My Resort @ River

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 Dusit

UMA Residence @ Dusit Bangkok

Chonlatorn

Showfha

SP NATURE VILLE