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

Belicondo

, bangkok|Sun City MRT Yaek Fai Chai

฿4.9M฿77K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿77K/m²

District avg (2BR Condos)฿75K/m²

This property

Below avgAt avgAbove avg

Fair Price3% above market

At market average for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Sun City MRT Yaek Fai Chai

Selesai: 2020

Fasilitas

parkingconciergegardengym

Price History

+6.6%over 6 months

Demo data

Property Timeline

TodayActive

฿4.9M

Days on market: 4

Mar 22, 2026Listed

฿4.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿77K/m²

District avg฿54K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+43.4% vs district

-35.7% 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฿4.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-29515.269488525984/mo

Monthly Breakdown

Mortgage Payment-฿22K

Rental Income (after vacancy)+฿5K

Common Area Fee (64m² x ฿50)-฿3K

Maintenance-฿8K

Insurance + Tax-฿492.03900000000004

Investment Metrics

Annual ROI on Down Payment-24.0%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿10.2M

Total Rental Income (25yr)฿1.4M

Total Interest Paid฿3.2M

Down payment: ฿1.5M (30%)Loan: ฿3.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿36K(Your property: +114.6%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Bangkok Noi, Bangkok	฿13K	฿276	45m²	1	rent
For rent 2 bedrooms condo in Bangkok Noi, Bangkok	฿23K	฿311	68m²	2	rent
For rent 2 bedrooms condo in Bangkok Noi, Bangkok	฿24K	฿380	60m²	2	rent
For rent 1 bed condo in Bangkok Noi, Bangkok	฿26K	฿518	48m²	1	rent
For rent 2 bedrooms condo in Bangkok Noi, Bangkok	฿38K	฿621	60m²	2	sale
For sale 1 bed condo in Bangkok Noi, Bangkok	฿2.7M	฿48K	56m²	1	sale
For sale 2 bedrooms condo in Bangkok Noi, Bangkok	฿3.0M	฿39K	76m²	2	sale
For sale 1 bed condo in Bangkok Noi, Bangkok	฿3.4M	฿74K	46m²	1	sale
For sale and for rent studio condo in Bangkok Noi, Bangkok	฿4.8M	฿101K	47m²	-	sale
For sale 2 bedrooms condo in Bangkok Noi, Bangkok	฿5.1M	฿94K	54m²	2	sale