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

Belicondo

, bangkok|Smart Condo Watcharapol Verified across 2 data sources

฿1.4M฿45K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿45K/m²

District avg (Condos)฿73K/m²

This property

Below avgAt avgAbove avg

Great Deal38% below market

Significantly below market for Condos in

31 m²

m²

31/undefined

Lantai

Proyek: Smart Condo Watcharapol

Selesai: 2011

Fasilitas

parking and security

Price History

-7.5%over 2 months

Property Timeline

TodayActive

฿1.4M

Days on market: 4

Mar 22, 2026Listed

฿1.4M

Source: Market Data

Price has been stable since first listed.

Property Timeline

TodayActive

฿1.4M

Days on market: 4

Mar 22, 2026Price Reduced ▼

฿1.4M → ฿1.3M (-7.5%)

Source: Market Data

Mar 22, 2026Listed

฿1.4M

Source: Market Data

Full Price Timeline

Create a free account to unlock more details

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿45K/m²

District avg฿21K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+112.6% vs district

-62.3% 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฿1.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿64K/mo

Monthly Breakdown

Mortgage Payment-฿6K

Rental Income (after vacancy)+฿74K

Common Area Fee (31m² x ฿50)-฿2K

Maintenance-฿2K

Insurance + Tax-฿139.7802

Investment Metrics

Annual ROI on Down Payment182.1%

Break-even Period0.5 years

Total Cost (25yr)฿3.1M

Total Rental Income (25yr)฿22.2M

Total Interest Paid฿913K

Down payment: ฿419K (30%)Loan: ฿978K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿231.8(Your property: +19337.9%)

Property	Price	Price/m²	Area	Beds	Type
ถนอมมิตรพาร์ค คอนโด, Bangkok	฿3K	฿111	27m²	Studio	rent
Thanommit Park Building 1, Bangkok	฿4K	฿168	25m²	1	rent
อพาร์ตเมนต์ เจมส์พาร์ค ดอนเมือง ซอย พหลโยธิน 59, Bangkok	฿5K	฿204	25m²	1	rent
Lumpini Condo Town Ramintra-Laksi, Bangkok	฿7K	฿224	29m²	1	rent
Smart Watcharapol, Bangkok	฿7K	฿233	30m²	1	rent
Lumpini Condo Town Raminthra-Latplakhao 2, Bangkok	฿7K	฿259	27m²	1	rent
Smart Watcharapol, Bangkok	฿7K	฿226	31m²	1	rent
Dcondo Ramindra, Bangkok	฿7K	฿206	35m²	1	rent
Lumpini Condo Town Raminthra-Latplakhao, Bangkok	฿8K	฿333	24m²	1	rent
H2 Ramintra 21, Bangkok	฿9K	฿354	24m²	1	rent

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

Ban lungcharn

฿3K

30m²

Rent