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

Belicondo

, bangkok|Origin Place Phetkasem Verified across 2 data sources

฿3.8M฿158K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿158K/m²

District avg (1BR Condos)฿70K/m²

This property

Below avgAt avgAbove avg

Overpriced126% above market

Significantly above market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Origin Place Phetkasem

Selesai: 2026

Fasilitas

parkingconciergegardengym

Price History

-96.4%over 2 months

Property Timeline

TodayActive

฿3.8M

Days on market: 4

Mar 22, 2026Listed

฿3.8M

Source: Market Data

Price has been stable since first listed.

Property Timeline

TodayActive

฿3.8M

Days on market: 4

Mar 22, 2026Price Reduced ▼

฿3.8M → ฿137K (-96.4%)

Source: Market Data

Mar 22, 2026Listed

฿3.8M

Source: Market Data

Full Price Timeline

Create a free account to unlock more details

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿158K/m²

District avg฿79K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+98.9% vs district

+32.2% 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฿3.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-19314.673566659523/mo

Monthly Breakdown

Mortgage Payment-฿17K

Rental Income (after vacancy)+฿6K

Common Area Fee (24m² x ฿50)-฿1K

Maintenance-฿6K

Insurance + Tax-฿379.20680000000004

Investment Metrics

Annual ROI on Down Payment-20.4%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿7.5M

Total Rental Income (25yr)฿1.7M

Total Interest Paid฿2.5M

Down payment: ฿1.1M (30%)Loan: ฿2.7M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿29K(Your property: +446.2%)

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	฿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	฿1.1M	฿57K	20m²	1	sale
For sale studio condo in Phasi Charoen, Bangkok	฿1.2M	฿51K	23m²	-	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	฿43K	27m²	-	sale
For sale 1 bed condo in Phasi Charoen, Bangkok	฿1.2M	฿39K	31m²	1	sale
For sale studio condo in Phasi Charoen, Bangkok	฿1.2M	฿58K	21m²	-	sale
For sale 1 bed condo in Phasi Charoen, Bangkok	฿1.2M	฿0	30m²	1	sale