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

Belicondo

, bangkok|The Lake sathorn-wutthakat

฿3.1M฿48K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿48K/m²

District avg (1BR Condos)฿70K/m²

This property

Below avgAt avgAbove avg

Great Deal32% below market

Significantly below market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: The Lake sathorn-wutthakat

Selesai: 2018

Fasilitas

parkinggymsecurity and swimming pool

Price History

+6.8%over 6 months

Demo data

Property Timeline

TodayActive

฿3.1M

Days on market: 4

Mar 22, 2026Listed

฿3.1M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿48K/m²

District avg฿79K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-40.0% vs district

-60.1% 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฿3.1M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-17371.921096534847/mo

Monthly Breakdown

Mortgage Payment-฿14K

Rental Income (after vacancy)+฿6K

Common Area Fee (66m² x ฿50)-฿3K

Maintenance-฿5K

Insurance + Tax-฿314.7987

Investment Metrics

Annual ROI on Down Payment-22.1%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿6.9M

Total Rental Income (25yr)฿1.7M

Total Interest Paid฿2.1M

Down payment: ฿944K (30%)Loan: ฿2.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿355.5(Your property: +13311.8%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Phasi Charoen, Bangkok	฿14K	฿207	60m²	2	rent
For sale and for rent 2 bedrooms condo in Phasi Charoen, Bangkok	฿15K	฿242	58m²	2	rent
For rent 2 bedrooms condo in Phasi Charoen, Bangkok	฿16K	฿207	72m²	2	rent
For rent 2 bedrooms condo in Phasi Charoen, Bangkok	฿18K	฿311	56m²	2	rent
For rent 2 bedrooms condo in Phasi Charoen, Bangkok	฿21K	฿414	50m²	2	rent
For rent 2 bedrooms condo in Phasi Charoen, Bangkok	฿22K	฿380	56m²	2	rent
For rent 2 bedrooms condo in Phasi Charoen, Bangkok	฿22K	฿414	53m²	2	rent
For rent 2 bedrooms condo in Phasi Charoen, Bangkok	฿23K	฿414	52m²	2	rent
For rent 2 bedrooms condo in Phasi Charoen, Bangkok	฿24K	฿345	65m²	2	rent
For rent 2 bedrooms condo in Phasi Charoen, Bangkok	฿32K	฿621	50m²	2	rent