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

Belicondo

, bangkok|Rungroj Condotel

฿1.0M฿13K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿13K/m²

District avg (Condos)฿24K/m²

This property

Below avgAt avgAbove avg

Great Deal44% below market

Significantly below market for Condos in

78 m²

m²

—

Lantai

Fasilitas

Price History

+7.6%over 6 months

Demo data

Property Timeline

TodayActive

฿1.0M

Days on market: 5

Mar 21, 2026Listed

฿1.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿13K/m²

District avg฿34K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-60.4% vs district

-88.8% 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฿1.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿578.08133723846/mo

Monthly Breakdown

Mortgage Payment-฿5K

Rental Income (after vacancy)+฿11K

Common Area Fee (78m² x ฿50)-฿4K

Maintenance-฿2K

Insurance + Tax-฿104.7558

Investment Metrics

Annual ROI on Down Payment2.2%

Break-even Period45.3 years

Total Cost (25yr)฿3.1M

Total Rental Income (25yr)฿3.3M

Total Interest Paid฿684K

Down payment: ฿314K (30%)Loan: ฿733K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿10K(Your property: +40.8%)

Property	Price	Price/m²	Area	Beds	Type
Patchara Place — 2BR, 60 sqm	฿8K	฿138	60m²	-	rent
Sinpetch Condo Town — 2BR, 60 sqm	฿847K	฿14K	60m²	-	sale
Rungroj Condotel — 3BR, 88 sqm	฿942K	฿11K	88m²	-	sale
Rungroj Condotel — 2BR, 80 sqm	฿1.1M	฿13K	80m²	-	sale

Comparable Properties

Create a free account to unlock more details

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

Market & Condotel Nongkham Shopping Center

฿31K

S 24m²