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

Belicondo

, bangkok|Chapter One The Campus Kaset

฿5.8M฿127K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿127K/m²

District avg (2BR Condos)฿131K/m²

This property

Below avgAt avgAbove avg

Fair Price4% below market

At market average for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Chapter One The Campus Kaset

Selesai: 2015

Fasilitas

conciergegardengrillgym

Price History

+7.1%over 6 months

Demo data

Property Timeline

TodayActive

฿5.8M

Days on market: 0

Mar 27, 2026Listed

฿5.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿127K/m²

District avg฿70K/m²

City avg฿77K/m²

-50% belowMarket avg+50% above

OVERPRICED+80.0% vs district

+63.5% 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฿5.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-25152.861992009006/mo

Monthly Breakdown

Mortgage Payment-฿26K

Rental Income (after vacancy)+฿14K

Common Area Fee (46m² x ฿50)-฿2K

Maintenance-฿10K

Insurance + Tax-฿582.0461

Investment Metrics

Annual ROI on Down Payment-17.3%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿11.7M

Total Rental Income (25yr)฿4.1M

Total Interest Paid฿3.8M

Down payment: ฿1.7M (30%)Loan: ฿4.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿378.1(Your property: +33359.9%)

Property	Price	Price/m²	Area	Beds	Type
AVAILABILITY UPON REQUEST61-BR Condo near MRT Phahon Yothin	฿11K	฿212	52m²	1	rent
The Issara Ladprao, Bangkok	฿12K	฿343	35m²	1	rent
For rent 1 bed condo in Chatuchak, Bangkok	฿14K	฿380	34m²	1	rent
For rent 1 bed condo in Chatuchak, Bangkok	฿15K	฿414	35m²	1	rent
FOR RENT Condo SYM Vipha Ladprao BTS-Mo Chit	฿15K	฿429	35m²	1	rent
For rent 1 bed condo in Chatuchak, Bangkok	฿16K	฿380	41m²	1	rent
For rent 1 bed condo in Chatuchak, Bangkok	฿16K	฿380	39m²	1	rent
For rent 1 bed condo in Chatuchak, Bangkok	฿16K	฿345	44m²	1	rent
For rent 2 bedrooms condo in Chatuchak, Bangkok	฿17K	฿449	35m²	2	rent
For rent 1 bed condo in Chatuchak, Bangkok	฿17K	฿449	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