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 Suan Luang, Bangkok

Suan Luang, bangkok|Veranda Residence

฿16.2M฿164K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿164K/m²

District avg (3BR Condos)฿131K/m²

This property

Below avgAt avgAbove avg

Overpriced24% above market

Significantly above market for 3BR Condos in Suan Luang

卧室

卫浴

项目: Veranda Residence

竣工日期: 2006

配套设施

Price History

+9.1%over 6 months

Demo data

Property Timeline

TodayActive

฿16.2M

Days on market: 0

Mar 27, 2026Listed

฿16.2M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿164K/m²

District avg฿63K/m²

City avg฿75K/m²

-50% belowMarket avg+50% above

OVERPRICED+160.9% vs district

+119.3% 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฿16.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-50555.951366675625/mo

Monthly Breakdown

Mortgage Payment-฿73K

Rental Income (after vacancy)+฿56K

Common Area Fee (99m² x ฿50)-฿5K

Maintenance-฿27K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-12.5%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿32.0M

Total Rental Income (25yr)฿16.8M

Total Interest Paid฿10.6M

Down payment: ฿4.9M (30%)Loan: ฿11.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿220.8(Your property: +74009.6%)

Property	Price	Price/m²	Area	Beds	Type
For sale and for rent 1 bed condo in Suan Luang, Bangkok	฿18K	฿173	90m²	1	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿19K	฿242	74m²	1	rent
For rent 2 bedrooms condo in Suan Luang, Bangkok	฿19K	฿173	97m²	2	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿21K	฿138	128m²	1	rent
Modern Home Place	฿25K	฿223	112m²	2	rent
Modern Home Place	฿25K	฿223	112.19m²	2	rent
For rent 2 bedrooms condo in Suan Luang, Bangkok	฿26K	฿207	112m²	2	rent
For rent 2 bedrooms condo in Suan Luang, Bangkok	฿26K	฿311	80m²	2	rent
For rent 2 bedrooms condo in Suan Luang, Bangkok	฿26K	฿276	87m²	2	rent
For sale and for rent 2 bedrooms condo in Suan Luang, Bangkok	฿26K	฿242	105m²	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

Bangkok Patana School

British / IB

฿600K – ฿950K/yr

4.8

For sale 3 bedrooms condo in Suan Luang, Bangkok

Price Analysis

项目: Veranda 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 Suan Luang

Modern Home Place

Lumpini Ville Sukhumvit 77

Artemis Sukhumvit 77

Regent Home Sukhumvit 81