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

Belicondo

, bangkok|City Home Tha-Phra Intersection

฿5.8M฿60K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿60K/m²

District avg (2BR Condos)฿95K/m²

This property

Below avgAt avgAbove avg

Great Deal37% below market

Significantly below market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: City Home Tha-Phra Intersection

Selesai: 2009

Fasilitas

parkinggardengymsecurity and swimming pool

Price History

+8.4%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฿60K/m²

District avg฿71K/m²

City avg฿70K/m²

-50% belowMarket avg+50% above

UNDERPRICED-14.8% vs district

-14.3% 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

฿-32843.770621705014/mo

Monthly Breakdown

Mortgage Payment-฿26K

Rental Income (after vacancy)+฿9K

Common Area Fee (97m² x ฿50)-฿5K

Maintenance-฿10K

Insurance + Tax-฿583.9505

Investment Metrics

Annual ROI on Down Payment-22.5%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿12.5M

Total Rental Income (25yr)฿2.6M

Total Interest Paid฿3.8M

Down payment: ฿1.8M (30%)Loan: ฿4.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿40K(Your property: +50.5%)

Property	Price	Price/m²	Area	Beds	Type
For sale and for rent 2 bedrooms condo in Bangkok Yai, Bangkok	฿19K	฿207	88m²	2	rent
For rent 2 bedrooms condo in Bangkok Yai, Bangkok	฿24K	฿242	87m²	2	rent
For sale and for rent 2 bedrooms condo in Bangkok Yai, Bangkok	฿26K	฿242	97m²	2	rent
For sale 2 bedrooms condo in Bangkok Yai, Bangkok	฿4.0M	฿46K	87m²	2	sale
For sale 2 bedrooms condo in Bangkok Yai, Bangkok	฿4.3M	฿49K	88m²	2	sale
For sale 2 bedrooms condo in Bangkok Yai, Bangkok	฿4.5M	฿51K	88m²	2	sale
For sale 2 bedrooms condo in Bangkok Yai, Bangkok	฿4.6M	฿52K	88m²	2	sale
For sale and for rent 2 bedrooms condo in Bangkok Yai, Bangkok	฿4.9M	฿55K	88m²	2	sale
For sale and for rent 2 bedrooms condo in Bangkok Yai, Bangkok	฿5.7M	฿65K	88m²	2	sale
For sale 2 bedrooms condo in Bangkok Yai, Bangkok	฿5.9M	฿81K	73m²	2	sale