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

Belicondo

, bangkok|Garden Court

฿1.6M฿37K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿37K/m²

District avg (1BR Condos)฿80K/m²

This property

Below avgAt avgAbove avg

Great Deal54% below market

Significantly below market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Garden Court

Selesai: 2002

Fasilitas

conciergegymsecurity and swimming pool

Price History

+7.0%over 6 months

Demo data

Property Timeline

TodayActive

฿1.6M

Days on market: 4

Mar 22, 2026Listed

฿1.6M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿37K/m²

District avg฿68K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-46.3% vs district

-69.3% 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฿1.6M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-2490.6970928824157/mo

Monthly Breakdown

Mortgage Payment-฿7K

Rental Income (after vacancy)+฿10K

Common Area Fee (43m² x ฿50)-฿2K

Maintenance-฿3K

Insurance + Tax-฿157.66500000000002

Investment Metrics

Annual ROI on Down Payment-6.3%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿3.6M

Total Rental Income (25yr)฿2.9M

Total Interest Paid฿1.0M

Down payment: ฿473K (30%)Loan: ฿1.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿45K(Your property: -19.1%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Rat Burana, Bangkok	฿14K	฿311	43m²	1	rent
For rent 1 bed condo in Rat Burana, Bangkok	฿21K	฿414	50m²	1	rent
For sale 1 bed condo in Rat Burana, Bangkok	฿1.4M	฿26K	54m²	1	sale
For sale 1 bed condo in Rat Burana, Bangkok	฿1.5M	฿37K	42m²	1	sale
For sale 1 bed condo in Rat Burana, Bangkok	฿1.7M	฿36K	48m²	1	sale
For sale 1 bed condo in Rat Burana, Bangkok	฿2.4M	฿68K	35m²	1	sale
For sale 1 bed condo in Rat Burana, Bangkok	฿2.6M	฿80K	32m²	1	sale
For sale studio condo in Rat Burana, Bangkok	฿2.6M	฿74K	35m²	-	sale
For sale 1 bed condo in Rat Burana, Bangkok	฿2.6M	฿65K	40m²	1	sale
For sale studio condo in Rat Burana, Bangkok	฿2.8M	฿66K	42m²	-	sale