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

Buycondo

For sale 3 bedrooms condo in Suan Luang, Bangkok

Suan Luang, bangkok|Veranda Residence

฿16.4M฿166K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿166K/m²

District avg (3BR Condos)฿203K/m²

This property

Below avgAt avgAbove avg

Great Deal18% below market

Significantly below market for 3BR Condos in Suan Luang

Beds

Baths

Project: Veranda Residence

Completed: 2006

Amenities

Price History

+6.9%over 6 months

Demo data

Property Timeline

TodayActive

฿16.4M

Days on market: 4

Mar 22, 2026Listed

฿16.4M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿166K/m²

District avg฿157K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

ABOVE MARKET+5.4% vs district

+38.6% 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฿16.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-95424.15622046727/mo

Monthly Breakdown

Mortgage Payment-฿74K

Rental Income (after vacancy)+฿12K

Common Area Fee (99m² x ฿50)-฿5K

Maintenance-฿27K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-23.3%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿32.4M

Total Rental Income (25yr)฿3.7M

Total Interest Paid฿10.7M

Down payment: ฿4.9M (30%)Loan: ฿11.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿25K(Your property: +562.2%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Suan Luang, Bangkok	฿21K	฿138	128m²	1	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	฿47K	฿621	73m²	2	rent
For rent 3 bedrooms condo in Suan Luang, Bangkok	฿63K	฿759	82m²	3	rent
For sale and for rent 1 bed condo in Suan Luang, Bangkok	฿3.5M	฿39K	90m²	1	sale
For sale 2 bedrooms condo in Suan Luang, Bangkok	฿3.9M	฿52K	74m²	2	sale
For sale 2 bedrooms condo in Suan Luang, Bangkok	฿4.0M	฿46K	87m²	2	sale
For sale 1 bed condo in Suan Luang, Bangkok	฿4.0M	฿54K	74m²	1	sale
For sale studio condo in Suan Luang, Bangkok	฿4.2M	฿56K	74m²	-	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

Nearby Schools

Bangkok Patana School

British / IB

฿600K – ฿950K/yr

4.8

For sale 3 bedrooms condo in Suan Luang, Bangkok

Price Analysis

Project: Veranda Residence

Amenities

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

Nearby Schools

More in Suan Luang

KR RESIDENCE

Residence 49

Baanonnuch39

Panya Mansion Ramkhamhang soi4