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

Belicondo

, bangkok|Assagarn Place Ladprao 85

฿2.2M฿56K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿56K/m²

District avg (2BR Condos)฿91K/m²

This property

Below avgAt avgAbove avg

Great Deal38% below market

Significantly below market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Assagarn Place Ladprao 85

Selesai: 2010

Fasilitas

parkinggym and security

Price History

+7.8%over 6 months

Demo data

Property Timeline

TodayActive

฿2.2M

Days on market: 0

Mar 27, 2026Listed

฿2.2M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿56K/m²

District avg฿21K/m²

City avg฿75K/m²

-50% belowMarket avg+50% above

OVERPRICED+169.0% vs district

-24.7% 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฿2.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿70K/mo

Monthly Breakdown

Mortgage Payment-฿10K

Rental Income (after vacancy)+฿86K

Common Area Fee (39m² x ฿50)-฿2K

Maintenance-฿4K

Insurance + Tax-฿219.5235

Investment Metrics

Annual ROI on Down Payment127.5%

Break-even Period0.8 years

Total Cost (25yr)฿4.7M

Total Rental Income (25yr)฿25.7M

Total Interest Paid฿1.4M

Down payment: ฿659K (30%)Loan: ฿1.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿227.4(Your property: +24644.9%)

Property	Price	Price/m²	Area	Beds	Type
Baan Sukkho, Bangkok	฿3K	฿96	28m²	Studio	rent
For rent 1 bed condo in Bang Kapi, Bangkok	฿4K	฿104	30m²	1	rent
For rent 1 bed condo in Bang Kapi, Bangkok	฿7K	฿242	30m²	1	rent
Dcondo Ramkhamhaeng 64, Bangkok	฿8K	฿250	30m²	1	rent
For rent 1 bed condo in Bang Kapi, Bangkok	฿8K	฿242	30m²	1	rent
The Inspire Place Abac Rama 9, Bangkok	฿8K	฿263	30m²	Studio	rent
Dcondo Ramkhamhaeng, Bangkok	฿8K	฿276	29m²	1	rent
The Base Rama 9-Ramkhamhaeng, Bangkok	฿8K	฿276	29m²	1	rent
Bangkok Horizon Ramkhamhaeng, Bangkok	฿8K	฿267	30m²	1	rent
Supalai City Resort Ramkhamhaeng, Bangkok	฿8K	฿258	31m²	1	rent