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

Belicondo

, bangkok|Parc Exo Kaset - Navamintra

฿1.7M฿54K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿54K/m²

District avg (Condos)฿69K/m²

This property

Below avgAt avgAbove avg

Great Deal23% below market

Significantly below market for Condos in

32 m²

m²

32/undefined

Lantai

Proyek: Parc Exo Kaset - Navamintra

Selesai: 2010

Fasilitas

parkingconciergegymsecurity and swimming pool

Price History

+7.1%over 6 months

Demo data

Property Timeline

TodayActive

฿1.7M

Days on market: 4

Mar 22, 2026Listed

฿1.7M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿54K/m²

District avg฿57K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

UNDERPRICED-5.6% vs district

-55.2% 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฿1.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-5758.0345552441195/mo

Monthly Breakdown

Mortgage Payment-฿8K

Rental Income (after vacancy)+฿7K

Common Area Fee (32m² x ฿50)-฿2K

Maintenance-฿3K

Insurance + Tax-฿171.4202

Investment Metrics

Annual ROI on Down Payment-13.4%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿3.7M

Total Rental Income (25yr)฿2.0M

Total Interest Paid฿1.1M

Down payment: ฿514K (30%)Loan: ฿1.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿5K(Your property: +882.9%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Khan Na Yao, Bangkok	฿5K	฿138	32m²	-	rent
For rent studio condo in Khan Na Yao, Bangkok	฿12K	฿345	31m²	-	rent
For rent 1 bed condo in Khan Na Yao, Bangkok	฿16K	฿518	30m²	1	rent
For rent 1 bed condo in Khan Na Yao, Bangkok	฿19K	฿483	38m²	1	rent
For rent 1 bed condo in Khan Na Yao, Bangkok	฿19K	฿552	34m²	1	rent
For rent studio condo in Khan Na Yao, Bangkok	฿19K	฿552	33m²	-	rent
For rent 1 bed condo in Khan Na Yao, Bangkok	฿24K	฿656	37m²	1	rent
For sale 20 bedrooms condo in Khan Na Yao, Bangkok	฿190K	฿0	30m²	20	sale
For sale studio condo in Khan Na Yao, Bangkok	฿740K	฿27K	27m²	-	sale
For sale 1 bed condo in Khan Na Yao, Bangkok	฿740K	฿24K	31m²	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