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

Buycondo

For sale 3 bedrooms condo in Pathum Wan, Bangkok

Pathum Wan, bangkok|Baan Na Varang

฿40.2M฿287K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿287K/m²

District avg (3BR Condos)฿324K/m²

This property

Below avgAt avgAbove avg

Good Value11% below market

Below market average for 3BR Condos in Pathum Wan

Beds

Baths

Project: Baan Na Varang

Completed: 1997

Amenities

parkingconciergegardengym

Price History

+7.7%over 6 months

Demo data

Property Timeline

TodayActive

฿40.2M

Days on market: 4

Mar 22, 2026Listed

฿40.2M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿287K/m²

District avg฿133K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+116.0% vs district

+140.3% 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฿40.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿65K/mo

Monthly Breakdown

Mortgage Payment-฿181K

Rental Income (after vacancy)+฿324K

Common Area Fee (140m² x ฿50)-฿7K

Maintenance-฿67K

Insurance + Tax-฿4K

Investment Metrics

Annual ROI on Down Payment6.5%

Break-even Period15.5 years

Total Cost (25yr)฿77.8M

Total Rental Income (25yr)฿97.3M

Total Interest Paid฿26.3M

Down payment: ฿12.1M (30%)Loan: ฿28.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿323.2(Your property: +88754.6%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Pathum Wan, Bangkok	฿30K	฿276	98m²	1	rent
Renova Residence Chidlom, Bangkok	฿30K	฿288	104m²	2	rent
For rent 2 bedrooms condo in Pathum Wan, Bangkok	฿37K	฿276	128m²	2	sale
Nagara Mansion, Bangkok	฿40K	฿267	150m²	2	rent
Urbana Langsuan, Bangkok	฿40K	฿396	101m²	2	rent
For rent 3 bedrooms condo in Pathum Wan, Bangkok	฿42K	฿414	100m²	3	sale
Witthayu Court, Bangkok	฿45K	฿265	170m²	3	rent
Langsuan Ville, Bangkok	฿45K	฿409	110m²	1	rent
Witthayu Court, Bangkok	฿45K	฿333	135m²	2	rent
The Royal Place 1, Bangkok	฿45K	฿308	146m²	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

Nearby Schools

NIST International School

฿700K – ฿1.1M/yr

4.7

For sale 3 bedrooms condo in Pathum Wan, Bangkok

Price Analysis

Project: Baan Na Varang

Amenities

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

Nearby Schools

More in Pathum Wan

Bann 59

Manuu

Charoenphol House(RAMA1)

Apartment 1178/1