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

Belicondo

, bangkok|SV CITY RAMA 3 Verified across 3 data sources

฿5.3M฿51K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿51K/m²

District avg (3BR Condos)฿106K/m²

This property

Below avgAt avgAbove avg

Great Deal52% below market

Significantly below market for 3BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: SV CITY RAMA 3

Selesai: 1996

Fasilitas

parkingchildren areaconciergegarden

Price History

-7.6%over 2 months

Property Timeline

TodayActive

฿5.3M

Days on market: 4

Mar 22, 2026Listed

฿5.3M

Source: Market Data

Price has been stable since first listed.

Property Timeline

TodayActive

฿5.3M

Days on market: 4

Mar 22, 2026Price Reduced ▼

฿5.3M → ฿4.9M (-7.6%)

Source: Market Data

Mar 22, 2026Listed

฿5.3M

Source: Market Data

Full Price Timeline

Create a free account to unlock more details

Location & Nearby Schools

Price Analysis

This property฿51K/m²

District avg฿78K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-34.0% vs district

-57.2% 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฿5.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-9687.326410403022/mo

Monthly Breakdown

Mortgage Payment-฿24K

Rental Income (after vacancy)+฿29K

Common Area Fee (103m² x ฿50)-฿5K

Maintenance-฿9K

Insurance + Tax-฿526.9599000000001

Investment Metrics

Annual ROI on Down Payment-7.4%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿11.5M

Total Rental Income (25yr)฿8.6M

Total Interest Paid฿3.4M

Down payment: ฿1.6M (30%)Loan: ฿3.7M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿293.5(Your property: +17320.4%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Yan Nawa, Bangkok	฿11K	฿138	75m²	1	rent
For rent 3 bedrooms condo in Yan Nawa, Bangkok	฿20K	฿207	87m²	3	rent
For rent 2 bedrooms condo in Yan Nawa, Bangkok	฿21K	฿207	95m²	2	rent
For rent 2 bedrooms condo in Yan Nawa, Bangkok	฿26K	฿242	104m²	2	rent
For rent 2 bedrooms condo in Yan Nawa, Bangkok	฿26K	฿242	100m²	2	rent
For rent 1 bed condo in Yan Nawa, Bangkok	฿32K	฿345	92m²	1	rent
For rent 2 bedrooms condo in Yan Nawa, Bangkok	฿32K	฿380	80m²	2	rent
For rent 2 bedrooms condo in Yan Nawa, Bangkok	฿32K	฿380	82m²	2	rent
For rent 2 bedrooms condo in Yan Nawa, Bangkok	฿33K	฿414	75m²	2	rent
For rent 2 bedrooms condo in Yan Nawa, Bangkok	฿37K	฿380	93m²	2	rent