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

Belicondo

, bangkok|Baan Ua-Athorn Phetkasem 81 Verified across 3 data sources

฿581K฿17K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿17K/m²

District avg (1BR Condos)฿14K/m²

This property

Below avgAt avgAbove avg

Overpriced22% above market

Significantly above market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Baan Ua-Athorn Phetkasem 81

Selesai: 2009

Fasilitas

parking and security

Price History

+18.4%over 3 months

Property Timeline

TodayActive

฿581K

Days on market: 4

Mar 22, 2026Listed

฿581K

Source: Market Data

Price has been stable since first listed.

Property Timeline

TodayActive

฿581K

Days on market: 4

Mar 22, 2026Price Increased ▲

฿676K → ฿688K (+18.4%)

Source: Market Data

Mar 22, 2026Price Increased ▲

฿581K → ฿676K (+16.4%)

Source: Market Data

Mar 22, 2026Listed

฿581K

Source: Market Data

Full Price Timeline

Create a free account to unlock more details

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿17K/m²

District avg฿19K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

UNDERPRICED-13.0% vs district

-86.1% 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฿581K

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-2861.754055624018/mo

Monthly Breakdown

Mortgage Payment-฿3K

Rental Income (after vacancy)+฿3K

Common Area Fee (35m² x ฿50)-฿2K

Maintenance-฿968.185

Insurance + Tax-฿58.09110000000001

Investment Metrics

Annual ROI on Down Payment-19.7%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿1.6M

Total Rental Income (25yr)฿760K

Total Interest Paid฿379K

Down payment: ฿174K (30%)Loan: ฿407K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿10K(Your property: +59.3%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Nong Khaem, Bangkok	฿3K	฿104	26m²	1	rent
For sale 20 bedrooms condo in Nong Khaem, Bangkok	฿164K	฿0	30m²	20	sale
For sale studio condo in Nong Khaem, Bangkok	฿529K	฿21K	25m²	-	sale
For sale and for rent studio condo in Nong Khaem, Bangkok	฿899K	฿20K	44m²	-	sale

Comparable Properties

Create a free account to unlock more details

This is market data from public sources. No agent contact is available for this listing.

Interested in properties like this?

Browse our verified listings

More in

Rent

orange apartment

฿2K

30m²

Rent