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

Belicondo

, bangkok|The Tree Condo Ladprao 15

฿4.8M฿69K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿69K/m²

District avg (2BR Condos)฿145K/m²

This property

Below avgAt avgAbove avg

Great Deal53% below market

Significantly below market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: The Tree Condo Ladprao 15

Selesai: 2019

Fasilitas

parkinggymsecurity and swimming pool

Price History

+7.2%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฿69K/m²

District avg฿109K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-36.9% vs district

-42.3% 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

฿-28317.433553841016/mo

Monthly Breakdown

Mortgage Payment-฿22K

Rental Income (after vacancy)+฿5K

Common Area Fee (70m² x ฿50)-฿4K

Maintenance-฿8K

Insurance + Tax-฿482.51700000000005

Investment Metrics

Annual ROI on Down Payment-23.5%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿10.1M

Total Rental Income (25yr)฿1.6M

Total Interest Paid฿3.2M

Down payment: ฿1.4M (30%)Loan: ฿3.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿31K(Your property: +120.1%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Chatuchak, Bangkok	฿18K	฿276	59m²	2	rent
For rent 2 bedrooms condo in Chatuchak, Bangkok	฿22K	฿311	69m²	2	rent
For rent 1 bed condo in Chatuchak, Bangkok	฿28K	฿449	61m²	1	rent
2-BR Condo at Whizdom Avenue Ratchada – Ladprao near MRT Ratchadaphisek	฿33K	฿593	55.62m²	2	rent
For sale 1 bed condo in Chatuchak, Bangkok	฿2.4M	฿43K	57m²	1	sale
1-BR Condo at Supalai Park Ratchayothin near BTS Ratchayothin	฿2.8M	฿57K	49m²	1	sale
For sale 2 bedrooms condo in Chatuchak, Bangkok	฿3.0M	฿40K	75m²	2	sale
For sale studio condo in Chatuchak, Bangkok	฿3.2M	฿53K	60m²	-	sale
For sale studio condo in Chatuchak, Bangkok	฿3.4M	฿60K	56m²	-	sale
For sale and for rent 2 bedrooms condo in Chatuchak, Bangkok	฿3.4M	฿59K	57m²	2	sale

Comparable Properties

Create a free account to unlock more details

This is market data from public sources. No agent contact is available for this listing.

Interested in properties like this?

Browse our verified listings

More in

Rent

TR Court Apartment for rent

฿20K

30m²

Rent