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

Belicondo

, bangkok|2-Br Condo at Circle Living Prototype New Petchburi near MRTCircle Living P

฿17.0M฿167K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿167K/m²

District avg (2BR Condos)฿228K/m²

This property

Below avgAt avgAbove avg

Great Deal27% below market

Significantly below market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: 2-Br Condo at Circle Living Prototype New Petchburi near MRTCircle Living P

Selesai: 2014

Fasilitas

swimming poolpoolgymparking

Price History

+8.8%over 6 months

Demo data

Property Timeline

TodayActive

฿17.0M

Days on market: 0

Mar 26, 2026Listed

฿17.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Property

Price Analysis

This property฿167K/m²

District avg฿153K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

ABOVE MARKET+8.6% vs district

+39.4% 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฿17.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-97763.7762639557/mo

Monthly Breakdown

Mortgage Payment-฿77K

Rental Income (after vacancy)+฿14K

Common Area Fee (102m² x ฿50)-฿5K

Maintenance-฿28K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-23.0%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿33.5M

Total Rental Income (25yr)฿4.2M

Total Interest Paid฿11.1M

Down payment: ฿5.1M (30%)Loan: ฿11.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿510.9(Your property: +32522.2%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Ratchathewi, Bangkok	฿26K	฿311	78m²	2	rent
For rent 2 bedrooms condo in Ratchathewi, Bangkok	฿29K	฿380	75m²	2	rent
For rent 3 bedrooms condo in Ratchathewi, Bangkok	฿37K	฿380	92m²	3	rent
For rent 2 bedrooms condo in Ratchathewi, Bangkok	฿40K	฿449	84m²	2	rent
For rent 2 bedrooms condo in Ratchathewi, Bangkok	฿44K	฿552	80m²	2	rent
For rent 1 bed condo in Ratchathewi, Bangkok	฿48K	฿621	74m²	1	rent
For rent 2 bedrooms condo in Ratchathewi, Bangkok	฿48K	฿587	80m²	2	rent
For rent 3 bedrooms condo in Ratchathewi, Bangkok	฿63K	฿587	105m²	3	rent
For rent 3 bedrooms condo in Ratchathewi, Bangkok	฿63K	฿621	100m²	3	rent
For rent 3 bedrooms condo in Ratchathewi, Bangkok	฿73K	฿621	115m²	3	rent