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

Beliapartment

, bangkok|Smart Condo Rama 2

฿1.1M฿40K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿40K/m²

District avg (Apartments)฿29K/m²

This property

Below avgAt avgAbove avg

Overpriced37% above market

Significantly above market for Apartments in

28 m²

m²

28/undefined

Lantai

Proyek: Smart Condo Rama 2

Selesai: 2009

Fasilitas

parkingchildren areagardengrill

Price History

+8.3%over 6 months

Demo data

Property Timeline

TodayActive

฿1.1M

Days on market: 4

Mar 22, 2026Listed

฿1.1M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿40K/m²

District avg฿52K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-23.6% vs district

-66.7% 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฿1.1M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-5624.7152185291225/mo

Monthly Breakdown

Mortgage Payment-฿5K

Rental Income (after vacancy)+฿3K

Common Area Fee (28m² x ฿50)-฿1K

Maintenance-฿2K

Insurance + Tax-฿111.35910000000001

Investment Metrics

Annual ROI on Down Payment-20.2%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿2.5M

Total Rental Income (25yr)฿830K

Total Interest Paid฿727K

Down payment: ฿334K (30%)Loan: ฿780K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿0

Property	Price	Price/m²	Area	Beds	Type
Nada room for rent	฿800	฿0	30m²	-	rent
Room for rent Tha Kham Soi 7	฿1K	฿0	30m²	-	rent
piamsuk soi sakae ngam32	฿1K	฿0	30m²	-	rent
Chokdee Rentedroom	฿2K	฿0	30m²	-	rent
Horpak Jaithip	฿2K	฿0	30m²	-	rent
takam 7	฿2K	฿0	30m²	-	rent
Pharam2 Mansion	฿2K	฿0	30m²	-	rent
The Nap lite rama 2	฿2K	฿0	30m²	-	rent
ฺBann Salee	฿2K	฿0	30m²	-	rent
Room available for rent Tha Kham Soi 1	฿2K	฿0	30m²	-	rent