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 Verified across 7 data sources

฿2.1M฿70K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿70K/m²

District avg (1BR Condos)฿70K/m²

This property

Below avgAt avgAbove avg

Fair Price0% above market

At market average for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: D Condo Campus Resort Ratchapruek - Charan 13

Selesai: 2013

Fasilitas

parkinggymsecurity and swimming poolconcierge

Price History

-21.7%over 7 months

Property Timeline

TodayActive

฿2.1M

Days on market: 4

Mar 22, 2026Listed

฿2.1M

Source: Market Data

Price has been stable since first listed.

Property Timeline

TodayActive

฿2.1M

Days on market: 4

Mar 22, 2026Price Reduced ▼

฿8K → ฿1.6M (-21.7%)

Source: Market Data

Mar 22, 2026Price Reduced ▼

฿1.5M → ฿8K (-99.6%)

Source: Market Data

Mar 22, 2026Price Reduced ▼

฿1.8M → ฿1.5M (-29.3%)

Source: Market Data

Mar 22, 2026Price Reduced ▼

฿1.6M → ฿1.8M (-14.7%)

Source: Market Data

Mar 22, 2026Price Reduced ▼

฿1.8M → ฿1.6M (-24.8%)

Source: Market Data

Mar 22, 2026Price Reduced ▼

฿2.1M → ฿1.8M (-14.7%)

Source: Market Data

Mar 22, 2026Listed

฿2.1M

Source: Market Data

Full Price Timeline

Create a free account to unlock more details

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿70K/m²

District avg฿79K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

UNDERPRICED-12.1% vs district

-41.6% 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

฿-8963.504857527361/mo

Monthly Breakdown

Mortgage Payment-฿9K

Rental Income (after vacancy)+฿6K

Common Area Fee (30m² x ฿50)-฿2K

Maintenance-฿3K

Insurance + Tax-฿209.5151

Investment Metrics

Annual ROI on Down Payment-17.1%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿4.4M

Total Rental Income (25yr)฿1.7M

Total Interest Paid฿1.4M

Down payment: ฿629K (30%)Loan: ฿1.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿341.8(Your property: +20329.5%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Phasi Charoen, Bangkok	฿7K	฿207	29m²	-	rent
For rent studio condo in Phasi Charoen, Bangkok	฿9K	฿207	39m²	-	rent
For rent studio condo in Phasi Charoen, Bangkok	฿10K	฿276	33m²	-	rent
For rent 1 bed condo in Phasi Charoen, Bangkok	฿10K	฿276	32m²	1	rent
For rent 1 bed condo in Phasi Charoen, Bangkok	฿11K	฿311	33m²	1	rent
For rent studio condo in Phasi Charoen, Bangkok	฿12K	฿311	34m²	-	rent
For rent 1 bed condo in Phasi Charoen, Bangkok	฿12K	฿449	27m²	1	rent
For rent 1 bed condo in Phasi Charoen, Bangkok	฿12K	฿311	39m²	1	rent
For rent 1 bed condo in Phasi Charoen, Bangkok	฿14K	฿656	21m²	1	rent
For rent 1 bed condo in Phasi Charoen, Bangkok	฿15K	฿414	35m²	1	rent