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

Belicondo

, bangkok|The Lake sathorn-wutthakat

฿2.2M฿47K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿47K/m²

District avg (1BR Condos)฿70K/m²

This property

Below avgAt avgAbove avg

Great Deal33% 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

-13.6%over 2 months

Property Timeline

TodayActive

฿2.2M

Days on market: 4

Mar 22, 2026Listed

฿2.2M

Source: Market Data

Price has been stable since first listed.

Property Timeline

TodayActive

฿2.2M

Days on market: 4

Mar 22, 2026Price Reduced ▼

฿2.2M → ฿1.9M (-13.6%)

Source: Market Data

Mar 22, 2026Listed

฿2.2M

Source: Market Data

Full Price Timeline

Create a free account to unlock more details

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿47K/m²

District avg฿79K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-41.3% vs district

-61.0% 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฿2.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-10417.889387727497/mo

Monthly Breakdown

Mortgage Payment-฿10K

Rental Income (after vacancy)+฿6K

Common Area Fee (47m² x ฿50)-฿2K

Maintenance-฿4K

Insurance + Tax-฿219.144

Investment Metrics

Annual ROI on Down Payment-19.0%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿4.8M

Total Rental Income (25yr)฿1.7M

Total Interest Paid฿1.4M

Down payment: ฿657K (30%)Loan: ฿1.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿303.9(Your property: +15237.3%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Phasi Charoen, Bangkok	฿9K	฿207	39m²	-	rent
For rent studio condo in Phasi Charoen, Bangkok	฿10K	฿276	33m²	-	rent
For rent 1 bed condo in Phasi Charoen, Bangkok	฿11K	฿311	33m²	1	rent
For rent studio condo in Phasi Charoen, Bangkok	฿12K	฿311	34m²	-	rent
For rent 1 bed condo in Phasi Charoen, Bangkok	฿12K	฿311	39m²	1	rent
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 1 bed condo in Phasi Charoen, Bangkok	฿15K	฿414	35m²	1	rent
For rent 2 bedrooms condo in Phasi Charoen, Bangkok	฿18K	฿311	56m²	2	rent
For rent 2 bedrooms condo in Phasi Charoen, Bangkok	฿21K	฿449	44m²	2	rent