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

Belicondo

, bangkok|The Lake sathorn-wutthakat

฿3.4M฿46K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿46K/m²

District avg (1BR Condos)฿70K/m²

This property

Below avgAt avgAbove avg

Great Deal34% below market

Significantly below market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: The Lake sathorn-wutthakat

Selesai: 2018

Fasilitas

parkinggymsecurity and swimming pool

Price History

+8.7%over 6 months

Demo data

Property Timeline

TodayActive

฿3.4M

Days on market: 4

Mar 22, 2026Listed

฿3.4M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿46K/m²

District avg฿79K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-41.8% vs district

-61.3% 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฿3.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-19156.559958462316/mo

Monthly Breakdown

Mortgage Payment-฿15K

Rental Income (after vacancy)+฿6K

Common Area Fee (73m² x ฿50)-฿4K

Maintenance-฿6K

Insurance + Tax-฿337.655

Investment Metrics

Annual ROI on Down Payment-22.7%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿7.5M

Total Rental Income (25yr)฿1.7M

Total Interest Paid฿2.2M

Down payment: ฿1.0M (30%)Loan: ฿2.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿4K(Your property: +1094.7%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Phasi Charoen, Bangkok	฿14K	฿207	60m²	2	rent
For sale and for rent 2 bedrooms condo in Phasi Charoen, Bangkok	฿15K	฿242	58m²	2	rent
For rent 2 bedrooms condo in Phasi Charoen, Bangkok	฿16K	฿207	72m²	2	rent
For rent 2 bedrooms condo in Phasi Charoen, Bangkok	฿18K	฿311	56m²	2	rent
For rent 2 bedrooms condo in Phasi Charoen, Bangkok	฿22K	฿380	56m²	2	rent
For rent 2 bedrooms condo in Phasi Charoen, Bangkok	฿22K	฿414	53m²	2	rent
For rent 2 bedrooms condo in Phasi Charoen, Bangkok	฿23K	฿414	52m²	2	rent
For rent 2 bedrooms condo in Phasi Charoen, Bangkok	฿24K	฿345	65m²	2	rent
2-BR Condo at The Parkland Phetkasem 56 near MRT Lak Song	฿35K	฿467	75m²	2	rent
For sale 1 bed condo in Phasi Charoen, Bangkok	฿2.0M	฿36K	56m²	1	sale