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

Belicondo

, bangkok|Happy Condo Laksi - Donmuang

฿1.8M฿74K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿74K/m²

District avg (1BR Condos)฿60K/m²

This property

Below avgAt avgAbove avg

Overpriced23% above market

Significantly above market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Happy Condo Laksi - Donmuang

Selesai: 2006

Fasilitas

gym

Price History

+6.4%over 6 months

Demo data

Property Timeline

TodayActive

฿1.8M

Days on market: 4

Mar 22, 2026Listed

฿1.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿74K/m²

District avg฿45K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+65.8% vs district

-37.7% 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฿1.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-8233.734567637606/mo

Monthly Breakdown

Mortgage Payment-฿8K

Rental Income (after vacancy)+฿4K

Common Area Fee (24m² x ฿50)-฿1K

Maintenance-฿3K

Insurance + Tax-฿178.8273

Investment Metrics

Annual ROI on Down Payment-18.4%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿3.7M

Total Rental Income (25yr)฿1.3M

Total Interest Paid฿1.2M

Down payment: ฿536K (30%)Loan: ฿1.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿17K(Your property: +334.7%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Don Mueang, Bangkok	฿4K	฿138	26m²	-	rent
For rent 1 bed condo in Don Mueang, Bangkok	฿7K	฿242	28m²	1	rent
For rent 1 bed condo in Don Mueang, Bangkok	฿9K	฿345	24m²	1	rent
For rent studio condo in Don Mueang, Bangkok	฿10K	฿345	28m²	-	rent
For rent studio condo in Don Mueang, Bangkok	฿11K	฿449	22m²	-	rent
For sale 1 bed condo in Don Mueang, Bangkok	฿465K	฿15K	30m²	1	sale
For sale 1 bed condo in Don Mueang, Bangkok	฿676K	฿31K	22m²	1	sale
For sale studio condo in Don Mueang, Bangkok	฿709K	฿27K	26m²	-	sale
For sale 1 bed condo in Don Mueang, Bangkok	฿1.2M	฿48K	26m²	1	sale
For sale studio condo in Don Mueang, Bangkok	฿1.3M	฿49K	26m²	-	sale

Comparable Properties

Create a free account to unlock more details

This is market data from public sources. No agent contact is available for this listing.

Interested in properties like this?

Browse our verified listings

More in

Rent

Granma House (Rim Klong Room for rent)

฿2K

30m²

Rent