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

Belicondo

, bangkok|Cape House

฿100K฿1K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿1K/m²

District avg (2BR Condos)฿301K/m²

This property

Below avgAt avgAbove avg

Great Deal100% below market

Significantly below market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Cape House

Selesai: 2018

Fasilitas

parkingconciergegym and security

Price History

+6.7%over 6 months

Demo data

Property Timeline

TodayActive

฿100K

Days on market: 4

Mar 22, 2026Listed

฿100K

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿1K/m²

District avg฿133K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-99.1% vs district

-99.0% 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฿100K

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿320K/mo

Monthly Breakdown

Mortgage Payment-฿449.99169622271006

Rental Income (after vacancy)+฿324K

Common Area Fee (80m² x ฿50)-฿4K

Maintenance-฿166.29

Insurance + Tax-฿9.977400000000001

Investment Metrics

Annual ROI on Down Payment12817.2%

Break-even Period0.0 years

Total Cost (25yr)฿1.4M

Total Rental Income (25yr)฿97.3M

Total Interest Paid฿65K

Down payment: ฿30K (30%)Loan: ฿70K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿360.3(Your property: +244.7%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Pathum Wan, Bangkok	฿19K	฿276	65m²	-	rent
The Royal Place 1, Bangkok	฿23K	฿354	65m²	1	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿24K	฿380	64m²	1	rent
The Address Chidlom, Bangkok	฿25K	฿439	57m²	1	rent
Regent Royal Place 2, Bangkok	฿25K	฿269	93m²	2	rent
Socio Ruamrudee, Bangkok	฿25K	฿424	59m²	1	rent
The Royal Place 1, Bangkok	฿25K	฿313	80m²	2	rent
The Grand Regent, Bangkok	฿25K	฿298	84m²	1	rent
Baan Thanon Sarasin condominium, Bangkok	฿25K	฿417	60m²	1	rent
Condo One Siam condominium, Bangkok	฿26K	฿433	60m²	2	rent