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

Belicondo

, bangkok|Suwansawat Condo

฿58K฿414/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿414/m²

District avg (3BR Condos)฿249K/m²

This property

Below avgAt avgAbove avg

Great Deal100% below market

Significantly below market for 3BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Suwansawat Condo

Selesai: 2026

Fasilitas

Price History

+7.9%over 6 months

Demo data

Property Timeline

TodayActive

฿58K

Days on market: 4

Mar 22, 2026Listed

฿58K

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿414/m²

District avg฿165K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-99.7% vs district

-99.7% 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฿58K

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿47K/mo

Monthly Breakdown

Mortgage Payment-฿262.4974111848194

Rental Income (after vacancy)+฿54K

Common Area Fee (130m² x ฿50)-฿7K

Maintenance-฿97.00333333333333

Insurance + Tax-฿5.8202

Investment Metrics

Annual ROI on Down Payment3227.8%

Break-even Period0.0 years

Total Cost (25yr)฿2.1M

Total Rental Income (25yr)฿16.1M

Total Interest Paid฿38K

Down payment: ฿17K (30%)Loan: ฿41K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿373(Your property: +11.0%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Sathon, Bangkok	฿32K	฿311	102m²	2	rent
For rent 2 bedrooms condo in Sathon, Bangkok	฿32K	฿311	102m²	2	rent
For rent 1 bed condo in Sathon, Bangkok	฿35K	฿380	91m²	1	rent
For rent 1 bed condo in Sathon, Bangkok	฿35K	฿380	91m²	1	rent
For rent 3 bedrooms condo in Sathon, Bangkok	฿44K	฿414	102m²	3	sale
For rent 3 bedrooms condo in Sathon, Bangkok	฿44K	฿414	102m²	3	sale
For rent 3 bedrooms condo in Sathon, Bangkok	฿44K	฿380	110m²	3	sale
For rent 3 bedrooms condo in Sathon, Bangkok	฿44K	฿380	110m²	3	sale
For rent 2 bedrooms condo in Sathon, Bangkok	฿48K	฿380	125m²	2	rent
For rent 2 bedrooms condo in Sathon, Bangkok	฿48K	฿380	125m²	2	rent