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

Belicondo

, bangkok|The Waterford Royal Suit Senanikom

฿3.2M฿53K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿53K/m²

District avg (Condos)฿137K/m²

This property

Below avgAt avgAbove avg

Great Deal61% below market

Significantly below market for Condos in

60 m²

m²

1/undefined

Lantai

Proyek: The Waterford Royal Suit Senanikom

Selesai: 1993

Fasilitas

parkinggardengymsecurity and swimming pool

Price History

+8.1%over 6 months

Demo data

Property Timeline

TodayActive

฿3.2M

Days on market: 4

Mar 22, 2026Listed

฿3.2M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿53K/m²

District avg฿109K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-51.6% vs district

-55.7% 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฿3.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-17449.5106600129/mo

Monthly Breakdown

Mortgage Payment-฿14K

Rental Income (after vacancy)+฿5K

Common Area Fee (60m² x ฿50)-฿3K

Maintenance-฿5K

Insurance + Tax-฿317.3379

Investment Metrics

Annual ROI on Down Payment-22.0%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿6.9M

Total Rental Income (25yr)฿1.6M

Total Interest Paid฿2.1M

Down payment: ฿952K (30%)Loan: ฿2.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿28K(Your property: +88.8%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Chatuchak, Bangkok	฿18K	฿276	59m²	2	rent
For rent 2 bedrooms condo in Chatuchak, Bangkok	฿22K	฿311	69m²	2	rent
For rent 2 bedrooms condo in Chatuchak, Bangkok	฿27K	฿621	44m²	2	rent
For rent 1 bed condo in Chatuchak, Bangkok	฿28K	฿449	61m²	1	rent
2-BR Condo at Whizdom Avenue Ratchada – Ladprao near MRT Ratchadaphisek	฿33K	฿593	55.62m²	2	rent
For sale 1 bed condo in Chatuchak, Bangkok	฿2.4M	฿43K	57m²	1	sale
1-BR Condo at Supalai Park Ratchayothin near BTS Ratchayothin	฿2.8M	฿57K	49m²	1	sale
For sale 2 bedrooms condo in Chatuchak, Bangkok	฿3.0M	฿40K	75m²	2	sale
1-BR Condo at Life @ Ratchada near MRT Ratchadaphisek	฿3.3M	฿79K	42m²	1	sale
For sale studio condo in Chatuchak, Bangkok	฿3.4M	฿60K	56m²	-	sale