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

Belicondo

, bangkok|Flexi Suksawat Verified across 12 data sources

฿2.6M฿80K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿80K/m²

District avg (1BR Condos)฿80K/m²

This property

Below avgAt avgAbove avg

Fair Price1% below market

At market average for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Flexi Suksawat

Selesai: 2023

Fasilitas

parkingconciergegardengym

Price History

+6.6%over 6 months

Demo data

Property Timeline

TodayActive

฿2.6M

Days on market: 4

Mar 22, 2026Listed

฿2.6M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿80K/m²

District avg฿68K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+16.8% vs district

-33.4% 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฿2.6M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-8051.057395211251/mo

Monthly Breakdown

Mortgage Payment-฿12K

Rental Income (after vacancy)+฿10K

Common Area Fee (32m² x ฿50)-฿2K

Maintenance-฿4K

Insurance + Tax-฿255.01370000000003

Investment Metrics

Annual ROI on Down Payment-12.6%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿5.3M

Total Rental Income (25yr)฿2.9M

Total Interest Paid฿1.7M

Down payment: ฿765K (30%)Loan: ฿1.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿43K(Your property: +85.8%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Rat Burana, Bangkok	฿7K	฿276	25m²	-	rent
For rent studio condo in Rat Burana, Bangkok	฿7K	฿242	30m²	-	rent
For sale studio condo in Rat Burana, Bangkok	฿951K	฿35K	27m²	-	sale
For sale 1 bed condo in Rat Burana, Bangkok	฿1.1M	฿39K	27m²	1	sale
For sale 1 bed condo in Rat Burana, Bangkok	฿1.3M	฿45K	28m²	1	sale
For sale studio condo in Rat Burana, Bangkok	฿1.4M	฿60K	23m²	-	sale
For sale 1 bed condo in Rat Burana, Bangkok	฿1.6M	฿57K	29m²	1	sale
For sale 1 bed condo in Rat Burana, Bangkok	฿1.7M	฿57K	29m²	1	sale
For sale 1 bed condo in Rat Burana, Bangkok	฿1.7M	฿65K	26m²	1	sale
For sale 1 bed condo in Rat Burana, Bangkok	฿1.8M	฿70K	25m²	1	sale