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

Belicondo

, bangkok|Flora Ville

฿4.8M฿38K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿38K/m²

District avg (Condos)฿216K/m²

This property

Below avgAt avgAbove avg

Great Deal83% below market

Significantly below market for Condos in

126 m²

m²

—

Lantai

Proyek: Flora Ville

Selesai: 1992

Fasilitas

parkingchildren areagymsecurity and swimming pool

Price History

+8.7%over 6 months

Demo data

Property Timeline

TodayActive

฿4.8M

Days on market: 4

Mar 22, 2026Listed

฿4.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿38K/m²

District avg฿157K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-76.0% vs district

-68.4% 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฿4.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-23707.996409022933/mo

Monthly Breakdown

Mortgage Payment-฿21K

Rental Income (after vacancy)+฿12K

Common Area Fee (126m² x ฿50)-฿6K

Maintenance-฿8K

Insurance + Tax-฿476.0621

Investment Metrics

Annual ROI on Down Payment-19.9%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿10.9M

Total Rental Income (25yr)฿3.7M

Total Interest Paid฿3.1M

Down payment: ฿1.4M (30%)Loan: ฿3.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿18K(Your property: +110.9%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Suan Luang, Bangkok	฿21K	฿138	128m²	1	rent
For rent 3 bedrooms condo in Suan Luang, Bangkok	฿26K	฿173	135m²	3	rent
For rent 2 bedrooms condo in Suan Luang, Bangkok	฿26K	฿207	112m²	2	rent
For rent 2 bedrooms condo in Suan Luang, Bangkok	฿31K	฿173	160m²	2	rent
3-BR Condo at Floraville Condominium near ARL Hua Mak	฿35K	฿241	145m²	3	rent
For rent 3 bedrooms condo in Suan Luang, Bangkok	฿37K	฿242	145m²	3	rent
For sale and for rent 1 bed condo in Suan Luang, Bangkok	฿3.5M	฿39K	90m²	1	sale
For sale 2 bedrooms condo in Suan Luang, Bangkok	฿4.4M	฿47K	94m²	2	sale
For sale 2 bedrooms condo in Suan Luang, Bangkok	฿5.1M	฿48K	105m²	2	sale
For sale 2 bedrooms condo in Suan Luang, Bangkok	฿5.2M	฿43K	122m²	2	sale