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

Belicondo

, bangkok|D25 Condominium Thonglor Close

฿3.6M฿101K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿101K/m²

District avg (1BR Condos)฿202K/m²

This property

Below avgAt avgAbove avg

Great Deal50% below market

Significantly below market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: D25 Condominium Thonglor Close

Selesai: 2012

Fasilitas

swimming poolpoolgymfitness

Price History

+8.0%over 6 months

Demo data

Property Timeline

TodayActive

฿3.6M

Days on market: 0

Mar 27, 2026Listed

฿3.6M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Property

Price Analysis

This property฿101K/m²

District avg฿74K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

OVERPRICED+36.0% vs district

+23.6% 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฿3.6M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿13K/mo

Monthly Breakdown

Mortgage Payment-฿16K

Rental Income (after vacancy)+฿37K

Common Area Fee (36m² x ฿50)-฿2K

Maintenance-฿6K

Insurance + Tax-฿364

Investment Metrics

Annual ROI on Down Payment13.9%

Break-even Period7.2 years

Total Cost (25yr)฿7.4M

Total Rental Income (25yr)฿11.2M

Total Interest Paid฿2.4M

Down payment: ฿1.1M (30%)Loan: ฿2.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿81K(Your property: +24.6%)

Property	Price	Price/m²	Area	Beds	Type
Noble Remix	฿25K	฿576	43.4m²	1	rent
Ashton Morph 38	฿30K	฿698	43m²	1	rent
The Esse Sukhumvit 36	฿43K	฿1K	38.5m²	1	rent
Park Origin Thonglor	฿45K	฿1K	44m²	2	rent
Khun By Yoo	฿45K	฿1K	42m²	1	rent
Park Origin Thonglor	฿57K	฿1K	46m²	2	rent
D25 Condominium Thonglor	฿3.8M	฿90K	42.42m²	1	sale
Runesu Thonglor 5	฿6.0M	฿214K	28m²	1	sale
AESTIQ Thonglor	฿8.5M	฿239K	35.5m²	1	sale
The Esse Sukhumvit 36	฿10.0M	฿263K	38m²	1	sale

Comparable Properties

Create a free account to unlock more details

This is market data from public sources. No agent contact is available for this listing.

Interested in properties like this?

Browse our verified listings

Sekolah Terdekat

NIST International School

฿700K – ฿1.1M/yr

4.7

More in

Rent

Plus Hip Condominium Thong Lor

฿19K

1 49m²