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

Belivilla

, bangkok|D Mark Condo @ Sutthisan

฿2.0M฿73K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿73K/m²

District avg (1BR Villas)฿98K/m²

This property

Below avgAt avgAbove avg

Great Deal26% below market

Significantly below market for 1BR Villas in

Kamar Tidur

Kamar Mandi

Proyek: D Mark Condo @ Sutthisan

Selesai: 2018

Fasilitas

parkinggymsecurity and swimming pool

Price History

+7.7%over 6 months

Demo data

Property Timeline

TodayActive

฿2.0M

Days on market: 0

Mar 27, 2026Listed

฿2.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿73K/m²

District avg฿75K/m²

City avg฿72K/m²

-50% belowMarket avg+50% above

FAIR PRICE-3.0% vs district

+1.4% 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฿2.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿18K/mo

Monthly Breakdown

Mortgage Payment-฿9K

Rental Income (after vacancy)+฿32K

Common Area Fee (28m² x ฿50)-฿1K

Maintenance-฿3K

Insurance + Tax-฿203.1636

Investment Metrics

Annual ROI on Down Payment34.7%

Break-even Period2.9 years

Total Cost (25yr)฿4.2M

Total Rental Income (25yr)฿9.5M

Total Interest Paid฿1.3M

Down payment: ฿609K (30%)Loan: ฿1.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿324.5(Your property: +22258.7%)

Property	Price	Price/m²	Area	Beds	Type
SP Mansion, Thonglor 8	฿207	฿0	30m²	-	rent
For rent studio condo in Huai Khwang, Bangkok	฿10K	฿311	30m²	-	rent
For rent studio condo in Huai Khwang, Bangkok	฿10K	฿414	23m²	-	rent
For rent 1 bed condo in Huai Khwang, Bangkok	฿10K	฿311	31m²	1	rent
For rent 1 bed condo in Huai Khwang, Bangkok	฿11K	฿276	35m²	1	rent
For rent studio condo in Huai Khwang, Bangkok	฿11K	฿311	31m²	-	rent
For sale and for rent 1 bed condo in Huai Khwang, Bangkok	฿12K	฿414	28m²	1	rent
For rent 1 bed condo in Huai Khwang, Bangkok	฿12K	฿414	28m²	1	rent
For rent studio condo in Huai Khwang, Bangkok	฿12K	฿345	32m²	-	rent
For rent 1 bed condo in Huai Khwang, Bangkok	฿12K	฿449	25m²	1	rent