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

Belicondo

, bangkok|The Origin Plug & Play Ramintra Verified across 3 data sources

฿2.8M฿131K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿131K/m²

District avg (1BR Condos)฿69K/m²

This property

Below avgAt avgAbove avg

Overpriced89% above market

Significantly above market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: The Origin Plug & Play Ramintra

Selesai: 2024

Fasilitas

gymoffice roomsecurity and swimming pool

Price History

+8.4%over 6 months

Demo data

Property Timeline

TodayActive

฿2.8M

Days on market: 4

Mar 22, 2026Listed

฿2.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿131K/m²

District avg฿57K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+130.8% vs district

+9.5% 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฿2.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-11710.34188790682/mo

Monthly Breakdown

Mortgage Payment-฿12K

Rental Income (after vacancy)+฿7K

Common Area Fee (21m² x ฿50)-฿1K

Maintenance-฿5K

Insurance + Tax-฿275.0133

Investment Metrics

Annual ROI on Down Payment-17.0%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿5.5M

Total Rental Income (25yr)฿2.0M

Total Interest Paid฿1.8M

Down payment: ฿825K (30%)Loan: ฿1.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿47K(Your property: +175.9%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Khan Na Yao, Bangkok	฿14K	฿656	21m²	-	rent
For sale studio condo in Khan Na Yao, Bangkok	฿740K	฿27K	27m²	-	sale
For sale 1 bed condo in Khan Na Yao, Bangkok	฿899K	฿33K	27m²	1	sale
For sale 1 bed condo in Khan Na Yao, Bangkok	฿1.1M	฿48K	22m²	1	sale
For sale 1 bed condo in Khan Na Yao, Bangkok	฿1.1M	฿44K	25m²	1	sale
For sale 1 bed condo in Khan Na Yao, Bangkok	฿1.3M	฿60K	21m²	1	sale
For sale studio condo in Khan Na Yao, Bangkok	฿1.4M	฿59K	23m²	-	sale
For sale 1 bed condo in Khan Na Yao, Bangkok	฿1.6M	฿58K	27m²	1	sale
For sale 1 bed condo in Khan Na Yao, Bangkok	฿1.6M	฿66K	24m²	1	sale
For sale 1 bed condo in Khan Na Yao, Bangkok	฿2.0M	฿77K	26m²	1	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

ARISE APARTMENT

฿4K

30m²

Rent