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

Belicondo

, bangkok|The Trust Residence Ratchada-Rama 3 Verified across 3 data sources

฿2.2M฿75K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿75K/m²

District avg (Condos)฿104K/m²

This property

Below avgAt avgAbove avg

Great Deal28% below market

Significantly below market for Condos in

29 m²

m²

29/undefined

Lantai

Proyek: The Trust Residence Ratchada-Rama 3

Selesai: 2013

Fasilitas

parkingconciergegardengym

Price History

-7.2%over 3 months

Property Timeline

TodayActive

฿2.2M

Days on market: 4

Mar 22, 2026Listed

฿2.2M

Source: Market Data

Price has been stable since first listed.

Property Timeline

TodayActive

฿2.2M

Days on market: 4

Mar 22, 2026Price Reduced ▼

฿2.4M → ฿2.0M (-7.2%)

Source: Market Data

Mar 22, 2026Price Increased ▲

฿2.2M → ฿2.4M (+12.8%)

Source: Market Data

Mar 22, 2026Listed

฿2.2M

Source: Market Data

Full Price Timeline

Create a free account to unlock more details

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿75K/m²

District avg฿78K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

FAIR PRICE-3.6% vs district

-37.5% 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฿2.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿13K/mo

Monthly Breakdown

Mortgage Payment-฿10K

Rental Income (after vacancy)+฿29K

Common Area Fee (29m² x ฿50)-฿1K

Maintenance-฿4K

Insurance + Tax-฿216.7083

Investment Metrics

Annual ROI on Down Payment24.9%

Break-even Period4.0 years

Total Cost (25yr)฿4.5M

Total Rental Income (25yr)฿8.6M

Total Interest Paid฿1.4M

Down payment: ฿650K (30%)Loan: ฿1.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿28K(Your property: +170.9%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Yan Nawa, Bangkok	฿13K	฿345	35m²	-	rent
For rent studio condo in Yan Nawa, Bangkok	฿14K	฿380	34m²	-	rent
For rent studio condo in Yan Nawa, Bangkok	฿16K	฿483	32m²	-	rent
For rent 1 bed condo in Yan Nawa, Bangkok	฿20K	฿518	37m²	1	rent
For rent 1 bed condo in Yan Nawa, Bangkok	฿21K	฿725	28m²	1	rent
For rent studio condo in Yan Nawa, Bangkok	฿21K	฿552	37m²	-	rent
Lumpini Place Narathiwasratchanakarin	฿76K	฿76K	30m²	-	sale
For sale 1 bed condo in Yan Nawa, Bangkok	฿1.6M	฿48K	34m²	1	sale
For sale 1 bed condo in Yan Nawa, Bangkok	฿1.8M	฿77K	24m²	1	sale
For sale 1 bed condo in Yan Nawa, Bangkok	฿2.1M	฿73K	29m²	1	sale