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

Belicondo

, bangkok|Flora Ville

฿4.2M฿25K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿25K/m²

District avg (3BR Condos)฿203K/m²

This property

Below avgAt avgAbove avg

Great Deal88% below market

Significantly below market for 3BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Flora Ville

Selesai: 1992

Fasilitas

parkingchildren areagymsecurity and swimming pool

Price History

+7.8%over 6 months

Demo data

Property Timeline

TodayActive

฿4.2M

Days on market: 4

Mar 22, 2026Listed

฿4.2M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿25K/m²

District avg฿157K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-84.3% vs district

-79.3% 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฿4.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-22630.507725565752/mo

Monthly Breakdown

Mortgage Payment-฿19K

Rental Income (after vacancy)+฿12K

Common Area Fee (171m² x ฿50)-฿9K

Maintenance-฿7K

Insurance + Tax-฿423.0494

Investment Metrics

Annual ROI on Down Payment-21.4%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿10.5M

Total Rental Income (25yr)฿3.7M

Total Interest Paid฿2.8M

Down payment: ฿1.3M (30%)Loan: ฿3.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿8K(Your property: +201.1%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Suan Luang, Bangkok	฿21K	฿138	128m²	1	rent
For rent 3 bedrooms condo in Suan Luang, Bangkok	฿26K	฿173	135m²	3	rent
For rent 3 bedrooms condo in Suan Luang, Bangkok	฿29K	฿138	178m²	3	rent
For rent 2 bedrooms condo in Suan Luang, Bangkok	฿31K	฿173	160m²	2	rent
3-BR Condo at Floraville Condominium near ARL Hua Mak	฿35K	฿241	145m²	3	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿37K	฿173	184m²	1	sale
For rent 3 bedrooms condo in Suan Luang, Bangkok	฿37K	฿242	145m²	3	rent
For rent 3 bedrooms condo in Suan Luang, Bangkok	฿37K	฿173	184m²	3	sale
For sale studio condo in Suan Luang, Bangkok	฿4.8M	฿38K	126m²	-	sale
For sale 2 bedrooms condo in Suan Luang, Bangkok	฿5.2M	฿43K	122m²	2	sale