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

Belicondo

, bangkok|ISSI Condo Suksawat Verified across 2 data sources

฿1.8M฿70K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿70K/m²

District avg (1BR Condos)฿80K/m²

This property

Below avgAt avgAbove avg

Good Value13% below market

Below market average for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: ISSI Condo Suksawat

Selesai: 2015

Fasilitas

parkingchildren areagymsauna

Price History

+4.8%over 2 months

Property Timeline

TodayActive

฿1.8M

Days on market: 4

Mar 22, 2026Listed

฿1.8M

Source: Market Data

Price has been stable since first listed.

Property Timeline

TodayActive

฿1.8M

Days on market: 4

Mar 22, 2026Price Increased ▲

฿1.8M → ฿1.8M (+4.8%)

Source: Market Data

Mar 22, 2026Listed

฿1.8M

Source: Market Data

Full Price Timeline

Create a free account to unlock more details

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿70K/m²

District avg฿68K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

FAIR PRICE+3.0% vs district

-41.2% 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฿1.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-2719.7824759063487/mo

Monthly Breakdown

Mortgage Payment-฿8K

Rental Income (after vacancy)+฿10K

Common Area Fee (25m² x ฿50)-฿1K

Maintenance-฿3K

Insurance + Tax-฿175.65330000000003

Investment Metrics

Annual ROI on Down Payment-6.2%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿3.7M

Total Rental Income (25yr)฿2.9M

Total Interest Paid฿1.1M

Down payment: ฿527K (30%)Loan: ฿1.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿43K(Your property: +64.3%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Rat Burana, Bangkok	฿7K	฿276	25m²	-	rent
For rent studio condo in Rat Burana, Bangkok	฿7K	฿242	30m²	-	rent
For sale studio condo in Rat Burana, Bangkok	฿951K	฿35K	27m²	-	sale
For sale 1 bed condo in Rat Burana, Bangkok	฿1.1M	฿39K	27m²	1	sale
For sale 1 bed condo in Rat Burana, Bangkok	฿1.3M	฿45K	28m²	1	sale
For sale 1 bed condo in Rat Burana, Bangkok	฿1.4M	฿63K	22m²	1	sale
For sale studio condo in Rat Burana, Bangkok	฿1.4M	฿60K	23m²	-	sale
For sale studio condo in Rat Burana, Bangkok	฿1.6M	฿72K	22m²	-	sale
For sale 1 bed condo in Rat Burana, Bangkok	฿1.6M	฿57K	29m²	1	sale
For sale 1 bed condo in Rat Burana, Bangkok	฿1.7M	฿57K	29m²	1	sale