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

Belicondo

, bangkok|I CONDO Sukhapiban 2

฿1.5M฿32K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿32K/m²

District avg (Condos)฿53K/m²

This property

Below avgAt avgAbove avg

Great Deal40% below market

Significantly below market for Condos in

47 m²

m²

—

Lantai

Fasilitas

Price History

+7.3%over 6 months

Demo data

Property Timeline

TodayActive

฿1.5M

Days on market: 5

Mar 21, 2026Listed

฿1.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿32K/m²

District avg฿45K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-30.0% vs district

-73.5% 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฿1.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-4051.8164171489734/mo

Monthly Breakdown

Mortgage Payment-฿7K

Rental Income (after vacancy)+฿8K

Common Area Fee (47m² x ฿50)-฿2K

Maintenance-฿2K

Insurance + Tax-฿148.8813

Investment Metrics

Annual ROI on Down Payment-10.9%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿3.5M

Total Rental Income (25yr)฿2.3M

Total Interest Paid฿972K

Down payment: ฿447K (30%)Loan: ฿1.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿52K(Your property: -39.0%)

Property	Price	Price/m²	Area	Beds	Type
Assakarn Place Ramkhamhaeng-Wongwan Building 2 — Studio, 34 sqm	฿1.1M	฿31K	34m²	Studio	sale
I CONDO Sukhapiban 2 — 1BR, 47 sqm	฿1.5M	฿31K	47m²	-	sale
I CONDO Sukhapiban 2 — 1BR, 47 sqm	฿1.9M	฿41K	47m²	-	sale
I CONDO Sukhapiban 2 — 1BR, 47 sqm	฿2.0M	฿43K	47m²	-	sale
I CONDO Sukhapiban 2 — 1BR, 47 sqm	฿2.1M	฿45K	47m²	-	sale
I CONDO Sukhapiban 2 — 1BR, 47 sqm	฿2.3M	฿48K	47m²	-	sale
Origin Place Ramkhamhaeng 153 — 1BR, 35 sqm	฿4.3M	฿124K	35m²	-	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

Sammakorn Condominium

฿14K

70m²

Buy