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

Belicondo

, bangkok|COBE Ladprao - Sutthisan

฿3.6M฿119K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿119K/m²

District avg (1BR Condos)฿68K/m²

This property

Below avgAt avgAbove avg

Overpriced74% above market

Significantly above market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: COBE Ladprao - Sutthisan

Selesai: 2027

Fasilitas

conciergegardengymoffice room

Price History

+8.1%over 6 months

Demo data

Property Timeline

TodayActive

฿3.6M

Days on market: 0

Mar 27, 2026Listed

฿3.6M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿119K/m²

District avg฿50K/m²

City avg฿71K/m²

-50% belowMarket avg+50% above

OVERPRICED+139.0% vs district

+66.8% 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฿3.6M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-3830.2807020323016/mo

Monthly Breakdown

Mortgage Payment-฿16K

Rental Income (after vacancy)+฿20K

Common Area Fee (30m² x ฿50)-฿2K

Maintenance-฿6K

Insurance + Tax-฿357.5063

Investment Metrics

Annual ROI on Down Payment-4.3%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿7.2M

Total Rental Income (25yr)฿6.0M

Total Interest Paid฿2.3M

Down payment: ฿1.1M (30%)Loan: ฿2.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿355.6(Your property: +33410.4%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Wang Thonglang, Bangkok	฿7K	฿276	22m²	1	rent
For rent studio condo in Wang Thonglang, Bangkok	฿7K	฿276	22m²	-	rent
For rent studio condo in Wang Thonglang, Bangkok	฿7K	฿311	23m²	-	rent
For rent 1 bed condo in Wang Thonglang, Bangkok	฿8K	฿311	23m²	1	rent
For rent 1 bed condo in Wang Thonglang, Bangkok	฿9K	฿276	30m²	1	rent
For rent studio condo in Wang Thonglang, Bangkok	฿10K	฿449	23m²	-	rent
For rent 1 bed condo in Wang Thonglang, Bangkok	฿10K	฿345	29m²	1	rent
For rent 1 bed condo in Wang Thonglang, Bangkok	฿10K	฿380	26m²	1	rent
For rent 1 bed condo in Wang Thonglang, Bangkok	฿10K	฿414	25m²	1	rent
For rent 1 bed condo in Wang Thonglang, Bangkok	฿11K	฿518	22m²	1	rent