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

Belicondo

, bangkok|The Estate @Thapra Verified across 9 data sources

฿2.0M฿68K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿68K/m²

District avg (1BR Condos)฿92K/m²

This property

Below avgAt avgAbove avg

Great Deal26% below market

Significantly below market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: The Estate @Thapra

Selesai: 2014

Fasilitas

parkinggymsecurity and swimming pool

Price History

-7.5%over 9 months

Property Timeline

TodayActive

฿2.0M

Days on market: 4

Mar 22, 2026Listed

฿2.0M

Source: Market Data

Price has been stable since first listed.

Property Timeline

TodayActive

฿2.0M

Days on market: 4

Mar 22, 2026Price Reduced ▼

฿1.8M → ฿1.9M (-7.5%)

Source: Market Data

Mar 22, 2026Price Reduced ▼

฿1.9M → ฿1.8M (-10.1%)

Source: Market Data

Mar 22, 2026Price Reduced ▼

฿1.8M → ฿1.9M (-5.4%)

Source: Market Data

Mar 22, 2026Price Reduced ▼

฿1.7M → ฿1.8M (-10.1%)

Source: Market Data

Mar 22, 2026Price Reduced ▼

฿2.0M → ฿1.7M (-16.6%)

Source: Market Data

Mar 22, 2026Price Reduced ▼

฿2.0M → ฿2.0M (-3.5%)

Source: Market Data

Mar 22, 2026Price Reduced ▼

฿2.0M → ฿2.0M (-3.5%)

Source: Market Data

Mar 22, 2026Price Reduced ▼

฿2.0M → ฿2.0M (-3.5%)

Source: Market Data

Mar 22, 2026Listed

฿2.0M

Source: Market Data

Full Price Timeline

Create a free account to unlock more details

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿68K/m²

District avg฿78K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

UNDERPRICED-13.4% vs district

-43.4% 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฿2.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-9161.029961320331/mo

Monthly Breakdown

Mortgage Payment-฿9K

Rental Income (after vacancy)+฿5K

Common Area Fee (30m² x ฿50)-฿2K

Maintenance-฿3K

Insurance + Tax-฿203.1119

Investment Metrics

Annual ROI on Down Payment-18.0%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿4.3M

Total Rental Income (25yr)฿1.5M

Total Interest Paid฿1.3M

Down payment: ฿609K (30%)Loan: ฿1.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿31K(Your property: +119.7%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Bangkok Yai, Bangkok	฿7K	฿207	33m²	-	rent
For rent studio condo in Bangkok Yai, Bangkok	฿11K	฿345	28m²	-	rent
For rent 1 bed condo in Bangkok Yai, Bangkok	฿12K	฿552	21m²	1	rent
For rent 2 bedrooms condo in Bangkok Yai, Bangkok	฿17K	฿483	36m²	2	rent
For rent 1 bed condo in Bangkok Yai, Bangkok	฿21K	฿587	35m²	1	rent
P&S Place	฿53K	฿53K	30m²	-	sale
For sale 1 bed condo in Bangkok Yai, Bangkok	฿1.6M	฿63K	25m²	1	sale
For sale 1 bed condo in Bangkok Yai, Bangkok	฿1.7M	฿60K	28m²	1	sale
For sale 1 bed condo in Bangkok Yai, Bangkok	฿1.8M	฿67K	27m²	1	sale
For sale 1 bed condo in Bangkok Yai, Bangkok	฿2.0M	฿62K	32m²	1	sale