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

Belicondo

, bangkok|Centurion Park

฿7.6M฿54K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿54K/m²

District avg (1BR Condos)฿131K/m²

This property

Below avgAt avgAbove avg

Great Deal59% below market

Significantly below market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Centurion Park

Selesai: 1992

Fasilitas

parkingsecurity and swimming pool

Price History

+6.7%over 6 months

Demo data

Property Timeline

TodayActive

฿7.6M

Days on market: 0

Mar 27, 2026Listed

฿7.6M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿54K/m²

District avg฿77K/m²

City avg฿74K/m²

-50% belowMarket avg+50% above

GREAT DEAL-29.5% vs district

-26.8% 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฿7.6M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-39604.978215221505/mo

Monthly Breakdown

Mortgage Payment-฿34K

Rental Income (after vacancy)+฿15K

Common Area Fee (140m² x ฿50)-฿7K

Maintenance-฿13K

Insurance + Tax-฿758.0823

Investment Metrics

Annual ROI on Down Payment-20.9%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿16.4M

Total Rental Income (25yr)฿4.5M

Total Interest Paid฿5.0M

Down payment: ฿2.3M (30%)Loan: ฿5.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿404(Your property: +13298.8%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Phaya Thai, Bangkok	฿31K	฿311	100m²	2	rent
Supalai Elite Phayathai	฿40K	฿381	105m²	2	rent
For rent 2 bedrooms condo in Phaya Thai, Bangkok	฿47K	฿414	110m²	2	rent
For rent 2 bedrooms condo in Phaya Thai, Bangkok	฿47K	฿380	116m²	2	sale
For rent 2 bedrooms condo in Phaya Thai, Bangkok	฿47K	฿345	129m²	2	sale
For rent and for sale 2 bedrooms condo in Phaya Thai, Bangkok	฿47K	฿345	130m²	2	sale
For rent 1 bed condo in Phaya Thai, Bangkok	฿57K	฿518	110m²	1	rent
For rent 3 bedrooms condo in Phaya Thai, Bangkok	฿60K	฿449	124m²	3	rent
2-BR Condo at Villa Rachakhru near BTS Sanam Pao	฿65K	฿448	145m²	2	rent
For rent 3 bedrooms condo in Phaya Thai, Bangkok	฿68K	฿449	145m²	3	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

NIST International School

฿700K – ฿1.1M/yr

4.7

More in

Rent

THE LINE Phahol - Pradipat

฿25K

1 41.26m²