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

Belicondo

4.9% yield

, bangkok|Lasalle Park Building D

฿42K฿42K/m²

Rent: ฿173/bulan

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿42K/m²

District avg (Condos)฿93K/m²

This property

Below avgAt avgAbove avg

Great Deal55% below market

Significantly below market for Condos in

30 m²

m²

—

Lantai

Proyek: Lasalle Park Building D

Selesai: 2002

Fasilitas

parking

Price History

+9.0%over 6 months

Demo data

Property Timeline

TodayActive

฿42K

Days on market: 4

Mar 22, 2026Listed

฿42K

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Kalkulator Imbal Hasil

Harga Beli

฿42K

Sewa Bulanan

฿173

Imbal Hasil Tahunan

4.9%

Annual rental income฿2K/year

Payback period20.2 years

Price Analysis

This property฿42K/m²

District avg฿58K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-27.1% vs district

-64.8% vs city average

Price Analysis

Create a free account to unlock more details

Investment Calculator

Purchase Price (THB)

Monthly Rent (THB)

Results

Gross Monthly Income

฿173

Net Monthly Income

฿79.77465

Gross Yield

4.9%

Net Yield

2.3%

Cash Flow Calculator

Purchase Price฿42K

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-1599.4064243427597/mo

Monthly Breakdown

Mortgage Payment-฿189.51932434275963

Rental Income (after vacancy)+฿164.35

Common Area Fee (30m² x ฿50)-฿2K

Maintenance-฿70.03500000000001

Insurance + Tax-฿4.2021

Investment Metrics

Annual ROI on Down Payment-152.2%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿529K

Total Rental Income (25yr)฿49K

Total Interest Paid฿27K

Down payment: ฿13K (30%)Loan: ฿29K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿383.1(Your property: +10868.7%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Bang Na, Bangkok	฿3K	฿69	29m²	-	rent
For rent studio condo in Bang Na, Bangkok	฿10K	฿414	22m²	-	rent
For rent 1 bed condo in Bang Na, Bangkok	฿10K	฿242	35m²	1	rent
For rent studio condo in Bang Na, Bangkok	฿10K	฿414	22m²	-	rent
For rent studio condo in Bang Na, Bangkok	฿10K	฿345	29m²	-	rent
For rent studio condo in Bang Na, Bangkok	฿13K	฿449	28m²	-	rent
For rent 1 bed condo in Bang Na, Bangkok	฿13K	฿449	27m²	1	rent
For rent 1 bed condo in Bang Na, Bangkok	฿14K	฿345	38m²	1	rent
For rent studio condo in Bang Na, Bangkok	฿14K	฿552	25m²	-	rent
For rent 1 bed condo in Bang Na, Bangkok	฿14K	฿552	25m²	1	rent