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

Belicondo

, bangkok|D Condo Campus Resort Ratchapruek - Charan 13

฿6.5M฿107K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿107K/m²

District avg (2BR Condos)฿70K/m²

This property

Below avgAt avgAbove avg

Overpriced53% above market

Significantly above market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: D Condo Campus Resort Ratchapruek - Charan 13

Selesai: 2013

Fasilitas

parkinggymsecurity and swimming poolconcierge

Price History

-99.8%over 4 months

Property Timeline

TodayActive

฿6.5M

Days on market: 4

Mar 22, 2026Listed

฿6.5M

Source: Market Data

Price has been stable since first listed.

Property Timeline

TodayActive

฿6.5M

Days on market: 4

Mar 22, 2026Price Reduced ▼

฿17K → ฿16K (-99.8%)

Source: Market Data

Mar 22, 2026Price Reduced ▼

฿4.1M → ฿17K (-99.7%)

Source: Market Data

Mar 22, 2026Price Reduced ▼

฿6.5M → ฿4.1M (-37.4%)

Source: Market Data

Mar 22, 2026Listed

฿6.5M

Source: Market Data

Full Price Timeline

Create a free account to unlock more details

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿107K/m²

District avg฿79K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+34.3% vs district

-10.7% 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฿6.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-38209.66180382479/mo

Monthly Breakdown

Mortgage Payment-฿29K

Rental Income (after vacancy)+฿6K

Common Area Fee (61m² x ฿50)-฿3K

Maintenance-฿11K

Insurance + Tax-฿650.7632000000001

Investment Metrics

Annual ROI on Down Payment-23.5%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿13.2M

Total Rental Income (25yr)฿1.7M

Total Interest Paid฿4.2M

Down payment: ฿2.0M (30%)Loan: ฿4.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿338.3(Your property: +31432.4%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Phasi Charoen, Bangkok	฿14K	฿207	60m²	2	rent
For sale and for rent 2 bedrooms condo in Phasi Charoen, Bangkok	฿15K	฿242	58m²	2	rent
For rent 2 bedrooms condo in Phasi Charoen, Bangkok	฿16K	฿207	72m²	2	rent
For rent 2 bedrooms condo in Phasi Charoen, Bangkok	฿18K	฿311	56m²	2	rent
For rent 2 bedrooms condo in Phasi Charoen, Bangkok	฿21K	฿449	44m²	2	rent
For rent 2 bedrooms condo in Phasi Charoen, Bangkok	฿21K	฿414	50m²	2	rent
For rent 2 bedrooms condo in Phasi Charoen, Bangkok	฿22K	฿380	56m²	2	rent
For rent 2 bedrooms condo in Phasi Charoen, Bangkok	฿22K	฿414	53m²	2	rent
For rent 2 bedrooms condo in Phasi Charoen, Bangkok	฿23K	฿414	52m²	2	rent
For rent 2 bedrooms condo in Phasi Charoen, Bangkok	฿24K	฿345	65m²	2	rent