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

Belicondo

, bangkok|Condolette Ize Ratchathewi

฿13.2M฿155K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿155K/m²

District avg (2BR Condos)฿228K/m²

This property

Below avgAt avgAbove avg

Great Deal32% below market

Significantly below market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Condolette Ize Ratchathewi

Selesai: 2013

Fasilitas

Swimming poolGymSecurity

Price History

+8.9%over 6 months

Demo data

Property Timeline

TodayActive

฿13.2M

Days on market: 0

Mar 26, 2026Listed

฿13.2M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿155K/m²

District avg฿153K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

FAIR PRICE+0.9% vs district

+29.6% 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฿13.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-73074.02565110769/mo

Monthly Breakdown

Mortgage Payment-฿60K

Rental Income (after vacancy)+฿14K

Common Area Fee (85.24m² x ฿50)-฿4K

Maintenance-฿22K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment-22.1%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿26.1M

Total Rental Income (25yr)฿4.2M

Total Interest Paid฿8.6M

Down payment: ฿4.0M (30%)Loan: ฿9.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿400.6(Your property: +38556.3%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Ratchathewi, Bangkok	฿21K	฿345	60m²	1	rent
For rent 2 bedrooms condo in Ratchathewi, Bangkok	฿23K	฿311	70m²	2	rent
For rent 2 bedrooms condo in Ratchathewi, Bangkok	฿26K	฿311	78m²	2	rent
For rent 1 bed condo in Ratchathewi, Bangkok	฿26K	฿380	65m²	1	rent
For rent 2 bedrooms condo in Ratchathewi, Bangkok	฿26K	฿380	65m²	2	rent
For rent 2 bedrooms condo in Ratchathewi, Bangkok	฿29K	฿380	75m²	2	rent
For rent 1 bed condo in Ratchathewi, Bangkok	฿32K	฿518	61m²	1	rent
For rent 3 bedrooms condo in Ratchathewi, Bangkok	฿37K	฿380	92m²	3	rent
For rent 2 bedrooms condo in Ratchathewi, Bangkok	฿40K	฿449	84m²	2	rent
For rent 2 bedrooms condo in Ratchathewi, Bangkok	฿44K	฿552	80m²	2	rent