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

购买condo

Na Vara Residence, Bangkok

Pathum Wan, bangkok|Na Vara Residence

฿10.8M฿239K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿239K/m²

District avg (1BR Condos)฿286K/m²

This property

Below avgAt avgAbove avg

Great Deal17% below market

Significantly below market for 1BR Condos in Pathum Wan

卧室

卫浴

项目: Na Vara Residence

竣工日期: 2018

配套设施

swimming poolpoolgymfitness

Price History

+8.9%over 6 months

Demo data

Property Timeline

TodayActive

฿10.8M

Days on market: 0

Mar 27, 2026Listed

฿10.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿239K/m²

District avg฿174K/m²

City avg฿75K/m²

-50% belowMarket avg+50% above

OVERPRICED+37.1% vs district

+216.5% 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฿10.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿223K/mo

Monthly Breakdown

Mortgage Payment-฿48K

Rental Income (after vacancy)+฿293K

Common Area Fee (45m² x ฿50)-฿2K

Maintenance-฿18K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment83.1%

Break-even Period1.2 years

Total Cost (25yr)฿20.9M

Total Rental Income (25yr)฿87.9M

Total Interest Paid฿7.0M

Down payment: ฿3.2M (30%)Loan: ฿7.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿432.1(Your property: +55185.6%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Pathum Wan, Bangkok	฿14K	฿380	33m²	-	rent
For rent studio condo in Pathum Wan, Bangkok	฿16K	฿345	45m²	-	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿16K	฿345	44m²	1	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿17K	฿449	37m²	1	rent
For rent studio condo in Pathum Wan, Bangkok	฿17K	฿449	37m²	-	rent
Baan Kasemsan 1, Bangkok	฿17K	฿486	35m²	1	rent
Socio Ruamrudee, Bangkok	฿18K	฿563	32m²	1	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿18K	฿380	45m²	1	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿19K	฿449	40m²	1	rent
The Seed Memories Siam, Bangkok	฿19K	฿475	40m²	1	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

Na Vara Residence, Bangkok

Price Analysis

项目: Na Vara Residence

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 Pathum Wan

Condo near BTS Ratchadamri for rent

The Rajdamri

The Rajdamri

Condo near BTS Ratchadamri for rent