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

Belicondo

, bangkok|1-bedroom Condo At Phyll Phahol 34Phyll Phahol 34

฿4.2M฿120K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿120K/m²

District avg (Condos)฿137K/m²

This property

Below avgAt avgAbove avg

Good Value12% below market

Below market average for Condos in

35 m²

m²

—

Lantai

Proyek: 1-bedroom Condo At Phyll Phahol 34Phyll Phahol 34

Selesai: 2019

Fasilitas

swimming poolpoolgymfitness

Price History

+8.7%over 6 months

Demo data

Property Timeline

TodayActive

฿4.2M

Days on market: 4

Mar 22, 2026Listed

฿4.2M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿120K/m²

District avg฿109K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

ABOVE MARKET+9.7% vs district

+0.4% 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฿4.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-22637.104427197057/mo

Monthly Breakdown

Mortgage Payment-฿19K

Rental Income (after vacancy)+฿5K

Common Area Fee (35m² x ฿50)-฿2K

Maintenance-฿7K

Insurance + Tax-฿419.90000000000003

Investment Metrics

Annual ROI on Down Payment-21.6%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿8.4M

Total Rental Income (25yr)฿1.6M

Total Interest Paid฿2.7M

Down payment: ฿1.3M (30%)Loan: ฿2.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿398.6(Your property: +29998.1%)

Property	Price	Price/m²	Area	Beds	Type
Grandview Condo 15	฿6K	฿0	30m²	-	rent
For rent studio condo in Chatuchak, Bangkok	฿10K	฿311	30m²	-	rent
For rent 1 bed condo in Chatuchak, Bangkok	฿11K	฿311	31m²	1	rent
The Issara Ladprao, Bangkok	฿12K	฿343	35m²	1	rent
For rent studio condo in Chatuchak, Bangkok	฿13K	฿483	26m²	-	rent
FOR RENT Condo Kave Seed Kaset BTS-Ari CX-143424	฿13K	฿503	25.87m²	1	rent
For rent 1 bed condo in Chatuchak, Bangkok	฿14K	฿483	28m²	1	rent
FOR RENT Condo SYM Vipha Ladprao BTS-Mo Chit CX-76624	฿15K	฿429	35m²	1	rent
For rent 1 bed condo in Chatuchak, Bangkok	฿16K	฿483	32m²	1	rent
1-BR Condo at Life Ladprao near BTS Ha Yaek Lat Phrao	฿23K	฿640	35.91m²	1	rent