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

Belicondo

, bangkok|Niche Mono Charoen Nakorn

฿9.7M฿108K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿108K/m²

District avg (3BR Condos)฿103K/m²

This property

Below avgAt avgAbove avg

Slightly Above5% above market

Above market average for 3BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Niche Mono Charoen Nakorn

Selesai: 2020

Fasilitas

Price History

+8.2%over 6 months

Demo data

Property Timeline

TodayActive

฿9.7M

Days on market: 4

Mar 22, 2026Listed

฿9.7M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿108K/m²

District avg฿68K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+58.6% vs district

-9.5% 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฿9.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-56048.64188447706/mo

Monthly Breakdown

Mortgage Payment-฿44K

Rental Income (after vacancy)+฿10K

Common Area Fee (90m² x ฿50)-฿5K

Maintenance-฿16K

Insurance + Tax-฿973.4969000000001

Investment Metrics

Annual ROI on Down Payment-23.0%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿19.7M

Total Rental Income (25yr)฿2.9M

Total Interest Paid฿6.4M

Down payment: ฿2.9M (30%)Loan: ฿6.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿48K(Your property: +125.1%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Rat Burana, Bangkok	฿17K	฿173	91m²	2	rent
For rent 2 bedrooms condo in Rat Burana, Bangkok	฿26K	฿311	83m²	2	rent
For rent 1 bed condo in Rat Burana, Bangkok	฿44K	฿414	100m²	1	rent
For sale 2 bedrooms condo in Rat Burana, Bangkok	฿1.6M	฿21K	77m²	2	sale
For sale 2 bedrooms condo in Rat Burana, Bangkok	฿2.7M	฿33K	82m²	2	sale
For sale 1 bed condo in Rat Burana, Bangkok	฿5.3M	฿73K	72m²	1	sale
For sale 2 bedrooms condo in Rat Burana, Bangkok	฿7.4M	฿65K	113m²	2	sale
For sale 2 bedrooms condo in Rat Burana, Bangkok	฿8.5M	฿79K	107m²	2	sale
For sale 2 bedrooms condo in Rat Burana, Bangkok	฿12.3M	฿160K	77m²	2	sale