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

Belicondo

, bangkok|CU Terrace

฿5.0M฿94K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿94K/m²

District avg (2BR Condos)฿299K/m²

This property

Below avgAt avgAbove avg

Great Deal69% below market

Significantly below market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: CU Terrace

Selesai: 2013

Fasilitas

swimming poolpoolgymfitness

Price History

+9.1%over 6 months

Demo data

Property Timeline

TodayActive

฿5.0M

Days on market: 0

Mar 27, 2026Listed

฿5.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Property

Price Analysis

This property฿94K/m²

District avg฿174K/m²

City avg฿79K/m²

-50% belowMarket avg+50% above

GREAT DEAL-46.4% vs district

+18.6% 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฿5.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿259K/mo

Monthly Breakdown

Mortgage Payment-฿23K

Rental Income (after vacancy)+฿293K

Common Area Fee (54m² x ฿50)-฿3K

Maintenance-฿8K

Insurance + Tax-฿505

Investment Metrics

Annual ROI on Down Payment205.0%

Break-even Period0.5 years

Total Cost (25yr)฿10.3M

Total Rental Income (25yr)฿88.0M

Total Interest Paid฿3.3M

Down payment: ฿1.5M (30%)Loan: ฿3.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿402.9(Your property: +23111.5%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Pathum Wan, Bangkok	฿16K	฿345	45m²	-	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿16K	฿345	44m²	1	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿18K	฿380	45m²	1	rent
For rent studio condo in Pathum Wan, Bangkok	฿19K	฿276	65m²	-	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿19K	฿449	40m²	1	rent
The Seed Memories Siam, Bangkok	฿19K	฿475	40m²	1	rent
For rent studio condo in Pathum Wan, Bangkok	฿20K	฿345	53m²	-	rent
Baan Kasemsan 1, Bangkok	฿20K	฿400	50m²	1	rent
The Seed Memories Siam, Bangkok	฿20K	฿488	41m²	1	rent
Life One Wireless, Bangkok	฿20K	฿526	38m²	1	rent