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

Belicondo

, bangkok|ISSI Condo Suksawat

฿3.0M฿72K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿72K/m²

District avg (Condos)฿81K/m²

This property

Below avgAt avgAbove avg

Good Value11% below market

Below market average for Condos in

42 m²

m²

42/undefined

Lantai

Proyek: ISSI Condo Suksawat

Selesai: 2015

Fasilitas

parkingchildren areagymsauna

Price History

+8.2%over 6 months

Demo data

Property Timeline

TodayActive

฿3.0M

Days on market: 4

Mar 22, 2026Listed

฿3.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿72K/m²

District avg฿68K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

ABOVE MARKET+6.3% vs district

-39.4% 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฿3.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-11652.902241094413/mo

Monthly Breakdown

Mortgage Payment-฿14K

Rental Income (after vacancy)+฿10K

Common Area Fee (42m² x ฿50)-฿2K

Maintenance-฿5K

Insurance + Tax-฿304.4315

Investment Metrics

Annual ROI on Down Payment-15.3%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿6.4M

Total Rental Income (25yr)฿2.9M

Total Interest Paid฿2.0M

Down payment: ฿913K (30%)Loan: ฿2.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿34K(Your property: +111.8%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Rat Burana, Bangkok	฿7K	฿242	30m²	-	rent
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 sale 1 bed condo in Rat Burana, Bangkok	฿1.4M	฿26K	54m²	1	sale
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 1 bed condo in Rat Burana, Bangkok	฿2.0M	฿67K	30m²	1	sale
For sale 1 bed condo in Rat Burana, Bangkok	฿2.1M	฿70K	30m²	1	sale
For sale 1 bed condo in Rat Burana, Bangkok	฿2.4M	฿68K	35m²	1	sale