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

Belicondo

, bangkok|Blue Phahonyothin 35

฿3.0M฿112K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿112K/m²

District avg (1BR Condos)฿132K/m²

This property

Below avgAt avgAbove avg

Good Value15% below market

Below market average for 1BR Condos in

Kamar Tidur

27 m²

m²

Proyek: Blue Phahonyothin 35

Selesai: 2023

Fasilitas

parkingconciergegardengym

Price History

+8.3%over 6 months

Demo data

Property Timeline

TodayActive

฿3.0M

Days on market: 0

Mar 27, 2026Listed

฿3.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿112K/m²

District avg฿70K/m²

City avg฿75K/m²

-50% belowMarket avg+50% above

OVERPRICED+59.7% vs district

+50.5% 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฿3.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-6697.057933003516/mo

Monthly Breakdown

Mortgage Payment-฿14K

Rental Income (after vacancy)+฿14K

Common Area Fee (27m² x ฿50)-฿1K

Maintenance-฿5K

Insurance + Tax-฿303.1481

Investment Metrics

Annual ROI on Down Payment-8.8%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿6.1M

Total Rental Income (25yr)฿4.1M

Total Interest Paid฿2.0M

Down payment: ฿909K (30%)Loan: ฿2.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿363.6(Your property: +30775.4%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Chatuchak, Bangkok	฿9K	฿380	22m²	1	rent
For rent 1 bed condo in Chatuchak, Bangkok	฿9K	฿311	26m²	1	rent
For rent studio condo in Chatuchak, Bangkok	฿9K	฿311	30m²	-	rent
For rent studio condo in Chatuchak, Bangkok	฿10K	฿414	23m²	-	rent
AVAILABILITY UPON REQUESTVantage Ratchavipa Condominium	฿10K	฿323	31m²	1	rent
For rent 1 bed condo in Chatuchak, Bangkok	฿10K	฿449	23m²	1	rent
For rent 1 bed condo in Chatuchak, Bangkok	฿10K	฿380	26m²	1	rent
For rent 1 bed condo in Chatuchak, Bangkok	฿10K	฿311	31m²	1	rent
For rent studio condo in Chatuchak, Bangkok	฿11K	฿414	25m²	-	rent
The Issara Ladprao, Bangkok	฿12K	฿343	35m²	1	rent

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

Sekolah Terdekat

KIS International School

฿500K – ฿850K/yr

4.5

More in

Rent

KnightsBridge Space Ratchayothin

฿30K

1 37m²