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

Belicondo

, bangkok|The Crest Phahonyothin 11

฿5.9M฿124K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿124K/m²

District avg (1BR Condos)฿130K/m²

This property

Below avgAt avgAbove avg

Fair Price5% below market

At market average for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: The Crest Phahonyothin 11

Selesai: 2011

Fasilitas

parkinggymsecurity and swimming pool

Price History

+8.6%over 6 months

Demo data

Property Timeline

TodayActive

฿5.9M

Days on market: 4

Mar 22, 2026Listed

฿5.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿124K/m²

District avg฿94K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+31.9% vs district

+3.5% 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฿5.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-29539.25782218841/mo

Monthly Breakdown

Mortgage Payment-฿27K

Rental Income (after vacancy)+฿10K

Common Area Fee (48m² x ฿50)-฿2K

Maintenance-฿10K

Insurance + Tax-฿593.9934000000001

Investment Metrics

Annual ROI on Down Payment-19.9%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿11.9M

Total Rental Income (25yr)฿3.0M

Total Interest Paid฿3.9M

Down payment: ฿1.8M (30%)Loan: ฿4.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿478.7(Your property: +25744.4%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Phaya Thai, Bangkok	฿13K	฿276	41m²	2	rent
For rent 1 bed condo in Phaya Thai, Bangkok	฿16K	฿345	45m²	1	rent
For rent studio condo in Phaya Thai, Bangkok	฿20K	฿414	45m²	-	rent
For rent 1 bed condo in Phaya Thai, Bangkok	฿23K	฿449	49m²	1	rent
For rent 2 bedrooms condo in Phaya Thai, Bangkok	฿23K	฿414	54m²	2	rent
For rent 1 bed condo in Phaya Thai, Bangkok	฿26K	฿552	45m²	1	rent
For rent 1 bed condo in Phaya Thai, Bangkok	฿26K	฿621	41m²	1	rent
1-BR Condo at Chateau In Town Phaholyothin 11 near BTS Saphan Khwai	฿27K	฿611	44m²	1	rent
For rent 1 bed condo in Phaya Thai, Bangkok	฿27K	฿518	53m²	1	rent
For rent 2 bedrooms condo in Phaya Thai, Bangkok	฿32K	฿587	54m²	2	rent