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

Belicondo

, bangkok|Bangkhae City Condominium

฿1.1M฿19K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿19K/m²

District avg (2BR Condos)฿66K/m²

This property

Below avgAt avgAbove avg

Great Deal72% below market

Significantly below market for 2BR Condos in

Kamar Tidur

58 m²

m²

Proyek: Bangkhae City Condominium

Selesai: 2012

Fasilitas

parkinggardengrillgym and security

Price History

+8.8%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฿19K/m²

District avg฿42K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-55.0% vs district

-84.3% 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

฿-4257.5560544488035/mo

Monthly Breakdown

Mortgage Payment-฿5K

Rental Income (after vacancy)+฿5K

Common Area Fee (58m² x ฿50)-฿3K

Maintenance-฿2K

Insurance + Tax-฿108.989

Investment Metrics

Annual ROI on Down Payment-15.6%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿2.9M

Total Rental Income (25yr)฿1.6M

Total Interest Paid฿712K

Down payment: ฿327K (30%)Loan: ฿763K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿40K(Your property: -53.4%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Bang Khae, Bangkok	฿12K	฿242	46m²	2	rent
For rent 2 bedrooms condo in Bang Khae, Bangkok	฿17K	฿311	50m²	2	rent
For rent 2 bedrooms condo in Bang Khae, Bangkok	฿18K	฿380	45m²	2	rent
For rent 2 bedrooms condo in Bang Khae, Bangkok	฿19K	฿311	60m²	2	rent
For rent 2 bedrooms condo in Bang Khae, Bangkok	฿26K	฿345	75m²	2	rent
For sale and for rent 2 bedrooms condo in Bang Khae, Bangkok	฿3.3M	฿70K	47m²	2	sale
For sale 2 bedrooms condo in Bang Khae, Bangkok	฿3.3M	฿70K	47m²	2	sale
For sale 1 bed condo in Bang Khae, Bangkok	฿3.7M	฿88K	42m²	1	sale
For sale 2 bedrooms condo in Bang Khae, Bangkok	฿4.7M	฿89K	53m²	2	sale
For sale 2 bedrooms condo in Bang Khae, Bangkok	฿5.2M	฿85K	61m²	2	sale