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

Belicondo

, bangkok|Navy Condo

฿164K฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Kamar Tidur

30 m²

m²

Proyek: Navy Condo

Selesai: 1994

Fasilitas

parking and security

Price History

+6.9%over 6 months

Demo data

Property Timeline

TodayActive

฿164K

Days on market: 4

Mar 22, 2026Listed

฿164K

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿0/m²

District avg฿19K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-100.0% vs district

-100.0% 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฿164K

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿5.021504111538434/mo

Monthly Breakdown

Mortgage Payment-฿739.7166403329057

Rental Income (after vacancy)+฿3K

Common Area Fee (30m² x ฿50)-฿2K

Maintenance-฿273.355

Insurance + Tax-฿16.4013

Investment Metrics

Annual ROI on Down Payment0.1%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿759K

Total Rental Income (25yr)฿760K

Total Interest Paid฿107K

Down payment: ฿49K (30%)Loan: ฿115K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿13K(Your property: -100.0%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Nong Khaem, Bangkok	฿3K	฿104	26m²	1	rent
For sale studio condo in Nong Khaem, Bangkok	฿307K	฿13K	23m²	-	sale
For sale studio condo in Nong Khaem, Bangkok	฿529K	฿21K	25m²	-	sale
For sale 1 bed condo in Nong Khaem, Bangkok	฿581K	฿17K	35m²	1	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

orange apartment

฿2K

30m²

Rent