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

Belicondo

, bangkok|CU Terrace

฿2.2M฿78K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿78K/m²

District avg (1BR Condos)฿286K/m²

This property

Below avgAt avgAbove avg

Great Deal73% below market

Significantly below market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: CU Terrace

Selesai: 2013

Fasilitas

swimming poolpoolgymfitness

Price History

+6.6%over 6 months

Demo data

Property Timeline

TodayActive

฿2.2M

Days on market: 0

Mar 27, 2026Listed

฿2.2M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Property

Price Analysis

This property฿78K/m²

District avg฿174K/m²

City avg฿77K/m²

-50% belowMarket avg+50% above

GREAT DEAL-55.5% vs district

+1.1% 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฿2.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿278K/mo

Monthly Breakdown

Mortgage Payment-฿10K

Rental Income (after vacancy)+฿293K

Common Area Fee (28m² x ฿50)-฿1K

Maintenance-฿4K

Insurance + Tax-฿217

Investment Metrics

Annual ROI on Down Payment512.3%

Break-even Period0.2 years

Total Cost (25yr)฿4.5M

Total Rental Income (25yr)฿87.9M

Total Interest Paid฿1.4M

Down payment: ฿651K (30%)Loan: ฿1.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿581.6(Your property: +13225.3%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Pathum Wan, Bangkok	฿10K	฿414	24m²	-	rent
For rent studio condo in Pathum Wan, Bangkok	฿14K	฿380	33m²	-	rent
Baan Kasemsan 1, Bangkok	฿17K	฿486	35m²	1	rent
Socio Ruamrudee, Bangkok	฿18K	฿563	32m²	1	rent
Life One Wireless, Bangkok	฿18K	฿621	29m²	1	rent
Life One Wireless, Bangkok	฿18K	฿643	28m²	1	rent
Life One Wireless, Bangkok	฿19K	฿638	29m²	1	rent
For rent studio condo in Pathum Wan, Bangkok	฿19K	฿621	29m²	-	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿19K	฿690	27m²	1	rent
Life One Wireless, Bangkok	฿19K	฿760	25m²	1	rent