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

Belicondo

, bangkok|The Trust Residence Ratchada-Rama 3

฿1.8M฿77K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿77K/m²

District avg (1BR Condos)฿88K/m²

This property

Below avgAt avgAbove avg

Good Value13% below market

Below market average for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: The Trust Residence Ratchada-Rama 3

Selesai: 2013

Fasilitas

parkingconciergegardengym

Price History

+8.5%over 6 months

Demo data

Property Timeline

TodayActive

฿1.8M

Days on market: 4

Mar 22, 2026Listed

฿1.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿77K/m²

District avg฿78K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

FAIR PRICE-1.1% vs district

-35.8% 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฿1.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿16K/mo

Monthly Breakdown

Mortgage Payment-฿8K

Rental Income (after vacancy)+฿29K

Common Area Fee (24m² x ฿50)-฿1K

Maintenance-฿3K

Insurance + Tax-฿184.11960000000002

Investment Metrics

Annual ROI on Down Payment34.3%

Break-even Period2.9 years

Total Cost (25yr)฿3.8M

Total Rental Income (25yr)฿8.6M

Total Interest Paid฿1.2M

Down payment: ฿552K (30%)Loan: ฿1.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿59K(Your property: +29.3%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Yan Nawa, Bangkok	฿21K	฿725	28m²	1	rent
Lumpini Place Narathiwasratchanakarin	฿76K	฿76K	30m²	-	sale
For sale 1 bed condo in Yan Nawa, Bangkok	฿2.1M	฿73K	29m²	1	sale
For sale studio condo in Yan Nawa, Bangkok	฿2.2M	฿75K	29m²	-	sale
For sale 1 bed condo in Yan Nawa, Bangkok	฿2.3M	฿78K	30m²	1	sale
For sale 1 bed condo in Yan Nawa, Bangkok	฿2.5M	฿88K	29m²	1	sale
For sale 1 bed condo in Yan Nawa, Bangkok	฿3.0M	฿98K	30m²	1	sale
For sale 1 bed condo in Yan Nawa, Bangkok	฿3.0M	฿0	30m²	1	sale
For sale studio condo in Yan Nawa, Bangkok	฿3.1M	฿106K	29m²	-	sale
For sale 1 bed condo in Yan Nawa, Bangkok	฿5.1M	฿0	30m²	1	sale