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

Belicondo

, bangkok|Suksawat Modern Condo View

฿2.1M฿33K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿33K/m²

District avg (Condos)฿81K/m²

This property

Below avgAt avgAbove avg

Great Deal59% below market

Significantly below market for Condos in

62 m²

m²

62/undefined

Lantai

Proyek: Suksawat Modern Condo View

Selesai: 1993

Fasilitas

parkinggymsecurity and swimming pool

Price History

+8.9%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฿33K/m²

District avg฿68K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-51.2% vs district

-72.2% 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

฿-6495.767400458488/mo

Monthly Breakdown

Mortgage Payment-฿9K

Rental Income (after vacancy)+฿10K

Common Area Fee (62m² x ฿50)-฿3K

Maintenance-฿3K

Insurance + Tax-฿206.3376

Investment Metrics

Annual ROI on Down Payment-12.6%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿4.8M

Total Rental Income (25yr)฿2.9M

Total Interest Paid฿1.3M

Down payment: ฿619K (30%)Loan: ฿1.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿35K(Your property: -5.6%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Rat Burana, Bangkok	฿21K	฿414	50m²	1	rent
For rent 1 bed condo in Rat Burana, Bangkok	฿23K	฿380	58m²	1	rent
For rent 1 bed condo in Rat Burana, Bangkok	฿26K	฿449	59m²	1	rent
For sale 1 bed condo in Rat Burana, Bangkok	฿1.4M	฿26K	54m²	1	sale
For sale 2 bedrooms condo in Rat Burana, Bangkok	฿1.6M	฿21K	77m²	2	sale
For sale 1 bed condo in Rat Burana, Bangkok	฿1.7M	฿36K	48m²	1	sale
For sale studio condo in Rat Burana, Bangkok	฿3.3M	฿57K	58m²	-	sale
For sale 1 bed condo in Rat Burana, Bangkok	฿3.5M	฿62K	56m²	1	sale
For sale 2 bedrooms condo in Rat Burana, Bangkok	฿4.1M	฿70K	59m²	2	sale
For sale 2 bedrooms condo in Rat Burana, Bangkok	฿4.4M	฿78K	57m²	2	sale