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

Belicondo

, bangkok|Magnolias Waterfront Residences Verified across 5 data sources

฿58.9M฿409K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿409K/m²

District avg (3BR Condos)฿189K/m²

This property

Below avgAt avgAbove avg

Overpriced117% above market

Significantly above market for 3BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Magnolias Waterfront Residences

Selesai: 2019

Fasilitas

parkingchildren areagardengrill

Price History

+6.8%over 6 months

Demo data

Property Timeline

TodayActive

฿58.9M

Days on market: 4

Mar 22, 2026Listed

฿58.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿409K/m²

District avg฿130K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+214.7% vs district

+242.1% 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฿58.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-362445.18494220555/mo

Monthly Breakdown

Mortgage Payment-฿266K

Rental Income (after vacancy)+฿14K

Common Area Fee (144m² x ฿50)-฿7K

Maintenance-฿98K

Insurance + Tax-฿6K

Investment Metrics

Annual ROI on Down Payment-24.6%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿113.0M

Total Rental Income (25yr)฿4.3M

Total Interest Paid฿38.5M

Down payment: ฿17.7M (30%)Loan: ฿41.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿59K(Your property: +589.3%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Khlong San, Bangkok	฿35K	฿173	170m²	2	sale
For rent 2 bedrooms condo in Khlong San, Bangkok	฿42K	฿207	180m²	2	rent
For rent 3 bedrooms condo in Khlong San, Bangkok	฿69K	฿518	127m²	3	rent
For rent 2 bedrooms condo in Khlong San, Bangkok	฿138K	฿1K	126m²	2	rent
Amazing 2 Bed Plus At Banyan Tree Riverside	฿190K	฿1K	178m²	2	rent
For sale 3 bedrooms condo in Khlong San, Bangkok	฿9.2M	฿90K	102m²	3	sale
🔥New🔥 140 Sq.m, 2 Bedroom Condo for Sale and Rent at Bann Sathorn – Chaophraya	฿13.0M	฿93K	140m²	2	sale
For rent and for sale 3 bedrooms condo in Khlong San, Bangkok	฿15.9M	฿144K	110m²	3	sale
Rare Item! Luxurious Riverside Living at Watermark Chaophraya – 145.94 sq.m., High Floor with Panoramic River View	฿17.2M	฿118K	145.94m²	3	sale
For sale 3 bedrooms condo in Khlong San, Bangkok	฿17.5M	฿145K	120m²	3	sale