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

Belicondo

, bangkok|The President Sathorn-Ratchaphruek 3

฿2.1M฿82K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿82K/m²

District avg (1BR Condos)฿70K/m²

This property

Below avgAt avgAbove avg

Overpriced18% above market

Significantly above market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: The President Sathorn-Ratchaphruek 3

Selesai: 2017

Fasilitas

parkinggymsecurity and swimming pool

Price History

+9.0%over 6 months

Demo data

Property Timeline

TodayActive

฿2.1M

Days on market: 4

Mar 22, 2026Listed

฿2.1M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿82K/m²

District avg฿79K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

FAIR PRICE+3.6% vs district

-31.2% 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฿2.1M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-8474.215307892198/mo

Monthly Breakdown

Mortgage Payment-฿9K

Rental Income (after vacancy)+฿6K

Common Area Fee (25m² x ฿50)-฿1K

Maintenance-฿3K

Insurance + Tax-฿205.70280000000002

Investment Metrics

Annual ROI on Down Payment-16.5%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿4.2M

Total Rental Income (25yr)฿1.7M

Total Interest Paid฿1.3M

Down payment: ฿617K (30%)Loan: ฿1.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿25K(Your property: +227.8%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Phasi Charoen, Bangkok	฿7K	฿207	29m²	-	rent
For rent 1 bed condo in Phasi Charoen, Bangkok	฿10K	฿276	32m²	1	rent
For rent 1 bed condo in Phasi Charoen, Bangkok	฿12K	฿449	27m²	1	rent
For rent 1 bed condo in Phasi Charoen, Bangkok	฿14K	฿656	21m²	1	rent
For sale 1 bed condo in Phasi Charoen, Bangkok	฿619K	฿19K	32m²	1	sale
For sale 1 bed condo in Phasi Charoen, Bangkok	฿1.1M	฿57K	20m²	1	sale
For sale 1 bed condo in Phasi Charoen, Bangkok	฿1.2M	฿40K	29m²	1	sale
For sale studio condo in Phasi Charoen, Bangkok	฿1.2M	฿51K	23m²	-	sale
For sale studio condo in Phasi Charoen, Bangkok	฿1.2M	฿43K	27m²	-	sale
For sale 1 bed condo in Phasi Charoen, Bangkok	฿1.2M	฿39K	31m²	1	sale