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

Belicondo

, bangkok|Bangkhae Condo Residence

฿1.4M฿26K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿26K/m²

District avg (1BR Condos)฿80K/m²

This property

Below avgAt avgAbove avg

Great Deal67% below market

Significantly below market for 1BR Condos in

Kamar Tidur

54 m²

m²

Proyek: Bangkhae Condo Residence

Selesai: 1998

Fasilitas

Price History

+8.2%over 6 months

Demo data

Property Timeline

TodayActive

฿1.4M

Days on market: 4

Mar 22, 2026Listed

฿1.4M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿26K/m²

District avg฿68K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-61.2% vs district

-77.9% 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฿1.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-2110.8365952405366/mo

Monthly Breakdown

Mortgage Payment-฿6K

Rental Income (after vacancy)+฿10K

Common Area Fee (54m² x ฿50)-฿3K

Maintenance-฿2K

Insurance + Tax-฿142.85070000000002

Investment Metrics

Annual ROI on Down Payment-5.9%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿3.5M

Total Rental Income (25yr)฿2.9M

Total Interest Paid฿933K

Down payment: ฿429K (30%)Loan: ฿1000K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿28K(Your property: -4.1%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Rat Burana, Bangkok	฿14K	฿311	43m²	1	rent
For rent 1 bed condo in Rat Burana, Bangkok	฿21K	฿414	50m²	1	rent
For rent 1 bed condo in Rat Burana, Bangkok	฿23K	฿380	58m²	1	rent
For rent 1 bed condo in Rat Burana, Bangkok	฿26K	฿449	59m²	1	rent
For sale 1 bed condo in Rat Burana, Bangkok	฿1.5M	฿37K	42m²	1	sale
For sale 1 bed condo in Rat Burana, Bangkok	฿1.6M	฿37K	43m²	1	sale
For sale 1 bed condo in Rat Burana, Bangkok	฿1.7M	฿36K	48m²	1	sale
For sale studio condo in Rat Burana, Bangkok	฿2.1M	฿33K	62m²	-	sale
For sale 1 bed condo in Rat Burana, Bangkok	฿2.6M	฿65K	40m²	1	sale
For sale studio condo in Rat Burana, Bangkok	฿2.8M	฿66K	42m²	-	sale