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

Belicondo

, bangkok|Atmoz Ratchada-Huaikwang

฿3.6M฿108K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿108K/m²

District avg (2BR Condos)฿68K/m²

This property

Below avgAt avgAbove avg

Overpriced57% above market

Significantly above market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Atmoz Ratchada-Huaikwang

Selesai: 2021

Fasilitas

parkingchildren areaconciergegarden

Price History

+7.5%over 6 months

Demo data

Property Timeline

TodayActive

฿3.6M

Days on market: 0

Mar 27, 2026Listed

฿3.6M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Property

Price Analysis

This property฿108K/m²

District avg฿50K/m²

City avg฿74K/m²

-50% belowMarket avg+50% above

OVERPRICED+115.8% vs district

+45.9% 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฿3.6M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-3833.8937210341874/mo

Monthly Breakdown

Mortgage Payment-฿16K

Rental Income (after vacancy)+฿20K

Common Area Fee (33m² x ฿50)-฿2K

Maintenance-฿6K

Insurance + Tax-฿355.17409999999995

Investment Metrics

Annual ROI on Down Payment-4.3%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿7.2M

Total Rental Income (25yr)฿6.0M

Total Interest Paid฿2.3M

Down payment: ฿1.1M (30%)Loan: ฿2.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿3K(Your property: +3955.6%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Wang Thonglang, Bangkok	฿9K	฿276	30m²	1	rent
For rent 1 bed condo in Wang Thonglang, Bangkok	฿10K	฿414	25m²	1	rent
For rent 1 bed condo in Wang Thonglang, Bangkok	฿10K	฿345	29m²	1	rent
For rent 1 bed condo in Wang Thonglang, Bangkok	฿10K	฿380	26m²	1	rent
For rent 1 bed condo in Wang Thonglang, Bangkok	฿15K	฿587	24m²	1	rent
For rent 1 bed condo in Wang Thonglang, Bangkok	฿17K	฿518	32m²	1	rent
For rent 1 bed condo in Wang Thonglang, Bangkok	฿20K	฿483	39m²	1	rent
Permsuk Residence	฿22K	฿22K	30m²	-	sale
For rent 1 bed condo in Wang Thonglang, Bangkok	฿26K	฿794	32m²	1	rent
For rent 2 bedrooms condo in Wang Thonglang, Bangkok	฿26K	฿794	32m²	2	rent