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 Yan Nawa, Bangkok

Yan Nawa, bangkok|Windshell Naradhiwas Verified across 6 data sources

฿203.8M฿450K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿450K/m²

District avg (3BR Condos)฿90K/m²

This property

Below avgAt avgAbove avg

Overpriced400% above market

Significantly above market for 3BR Condos in Yan Nawa

卧室

卫浴

项目: Windshell Naradhiwas

竣工日期: 2019

配套设施

parkingconciergegymsecurity and swimming pool

Price History

+6.9%over 6 months

Demo data

Property Timeline

TodayActive

฿203.8M

Days on market: 0

Mar 27, 2026Listed

฿203.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿450K/m²

District avg฿63K/m²

City avg฿77K/m²

-50% belowMarket avg+50% above

OVERPRICED+612.2% vs district

+487.4% 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฿203.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-141005.17200955766/mo

Monthly Breakdown

Mortgage Payment-฿919K

Rental Income (after vacancy)+฿1.2M

Common Area Fee (453m² x ฿50)-฿23K

Maintenance-฿340K

Insurance + Tax-฿20K

Investment Metrics

Annual ROI on Down Payment-2.8%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿390.6M

Total Rental Income (25yr)฿348.3M

Total Interest Paid฿133.1M

Down payment: ฿61.2M (30%)Loan: ฿142.7M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿504(Your property: +89175.6%)

Property	Price	Price/m²	Area	Beds	Type
For rent 3 bedrooms condo in Yan Nawa, Bangkok	฿105K	฿311	320m²	3	rent
For rent 4 bedrooms condo in Yan Nawa, Bangkok	฿125K	฿345	355m²	4	rent
For rent 4 bedrooms condo in Yan Nawa, Bangkok	฿136K	฿242	552m²	4	rent
For rent 3 bedrooms condo in Yan Nawa, Bangkok	฿157K	฿449	340m²	3	sale
For rent 3 bedrooms condo in Yan Nawa, Bangkok	฿167K	฿414	386m²	3	sale
For rent 3 bedrooms condo in Yan Nawa, Bangkok	฿167K	฿414	393m²	3	sale
For sale and for rent 3 bedrooms condo in Yan Nawa, Bangkok	฿188K	฿518	360m²	3	sale
For rent 4 bedrooms condo in Yan Nawa, Bangkok	฿230K	฿483	457m²	4	rent
For rent and for sale 4 bedrooms condo in Yan Nawa, Bangkok	฿314K	฿863	355m²	4	sale
For rent and for sale 4 bedrooms condo in Yan Nawa, Bangkok	฿366K	฿1K	355m²	4	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

Bangkok Patana School

British / IB

฿600K – ฿950K/yr

4.8

For sale 3 bedrooms condo in Yan Nawa, Bangkok

Price Analysis

项目: Windshell Naradhiwas

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 Yan Nawa

CARE@NONSI20

Rattaya Place

Sathu 55 4th floor

Cheap Room for Rent