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

Belicondo

, bangkok|Eternity Town Primrose Vacharaphol

฿1016.9M฿508435K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿508435K/m²

District avg (Condos)฿22160K/m²

This property

Below avgAt avgAbove avg

Overpriced2194% above market

Significantly above market for Condos in

2 m²

m²

1/undefined

Lantai

Proyek: Eternity Town Primrose Vacharaphol

Selesai: 2023

Fasilitas

parkinggym and security

Price History

+7.4%over 6 months

Demo data

Property Timeline

TodayActive

฿1016.9M

Days on market: 4

Mar 22, 2026Listed

฿1016.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿508435K/m²

District avg฿9122K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+5473.9% vs district

+425291.7% 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฿1016.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-6379092.859574546/mo

Monthly Breakdown

Mortgage Payment-฿4.6M

Rental Income (after vacancy)+฿4K

Common Area Fee (2m² x ฿50)-฿100

Maintenance-฿1.7M

Insurance + Tax-฿102K

Investment Metrics

Annual ROI on Down Payment-25.1%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿1914.8M

Total Rental Income (25yr)฿1.1M

Total Interest Paid฿664.0M

Down payment: ฿305.1M (30%)Loan: ฿711.8M

This is market data from public sources. No agent contact is available for this listing.

Interested in properties like this?

Browse our verified listings

More in

Rent

J&R Apartment

฿2K

30m²

Rent