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

Belicondo

, bangkok|Baan Suan Rimnam Condominium

฿672K฿28K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿28K/m²

District avg (Condos)฿216K/m²

This property

Below avgAt avgAbove avg

Great Deal87% below market

Significantly below market for Condos in

24 m²

m²

1/undefined

Lantai

Proyek: Baan Suan Rimnam Condominium

Selesai: 1994

Fasilitas

parking

Price History

+7.8%over 6 months

Demo data

Property Timeline

TodayActive

฿672K

Days on market: 4

Mar 22, 2026Listed

฿672K

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿28K/m²

District avg฿157K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-82.2% vs district

-76.6% 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฿672K

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿7K/mo

Monthly Breakdown

Mortgage Payment-฿3K

Rental Income (after vacancy)+฿12K

Common Area Fee (24m² x ฿50)-฿1K

Maintenance-฿1K

Insurance + Tax-฿67.1922

Investment Metrics

Annual ROI on Down Payment42.0%

Break-even Period2.4 years

Total Cost (25yr)฿1.6M

Total Rental Income (25yr)฿3.7M

Total Interest Paid฿439K

Down payment: ฿202K (30%)Loan: ฿470K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿12K(Your property: +139.4%)

Property	Price	Price/m²	Area	Beds	Type
Baan Boonsiri Condo	฿1K	฿0	30m²	-	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿10K	฿311	30m²	1	rent
For rent studio condo in Suan Luang, Bangkok	฿11K	฿345	30m²	-	rent
For rent studio condo in Suan Luang, Bangkok	฿11K	฿414	24m²	-	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿12K	฿449	25m²	1	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿14K	฿449	29m²	1	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿14K	฿483	28m²	1	rent
For sale studio condo in Suan Luang, Bangkok	฿794K	฿28K	28m²	-	sale
For sale studio condo in Suan Luang, Bangkok	฿899K	฿32K	28m²	-	sale
For sale 1 bed condo in Suan Luang, Bangkok	฿1.6M	฿54K	29m²	1	sale