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

Belicondo

, bangkok|Nue Riverest Ratburana Verified across 2 data sources

฿5.4M฿115K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿115K/m²

District avg (2BR Condos)฿82K/m²

This property

Below avgAt avgAbove avg

Overpriced41% above market

Significantly above market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Nue Riverest Ratburana

Selesai: 2025

Fasilitas

parkingconciergegymoffice room

Price History

+9.7%over 6 months

Demo data

Property Timeline

TodayActive

฿5.4M

Days on market: 4

Mar 22, 2026Listed

฿5.4M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿115K/m²

District avg฿68K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+69.3% vs district

-3.4% 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฿5.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-26866.636933994374/mo

Monthly Breakdown

Mortgage Payment-฿24K

Rental Income (after vacancy)+฿10K

Common Area Fee (47m² x ฿50)-฿2K

Maintenance-฿9K

Insurance + Tax-฿542.8299

Investment Metrics

Annual ROI on Down Payment-19.8%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿10.9M

Total Rental Income (25yr)฿2.9M

Total Interest Paid฿3.5M

Down payment: ฿1.6M (30%)Loan: ฿3.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿28K(Your property: +313.3%)

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	฿1.4M	฿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	฿2.4M	฿68K	35m²	1	sale
For sale studio condo in Rat Burana, Bangkok	฿2.6M	฿74K	35m²	-	sale