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

Belicondo

, bangkok|Origin Place Phetkasem

฿5.4M฿154K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿154K/m²

District avg (1BR Condos)฿70K/m²

This property

Below avgAt avgAbove avg

Overpriced120% above market

Significantly above market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Origin Place Phetkasem

Selesai: 2026

Fasilitas

parkingconciergegardengym

Price History

+8.9%over 6 months

Demo data

Property Timeline

TodayActive

฿5.4M

Days on market: 4

Mar 22, 2026Listed

฿5.4M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿154K/m²

District avg฿79K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+93.8% vs district

+28.7% 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฿5.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-29869.441003854074/mo

Monthly Breakdown

Mortgage Payment-฿24K

Rental Income (after vacancy)+฿6K

Common Area Fee (35m² x ฿50)-฿2K

Maintenance-฿9K

Insurance + Tax-฿538.6002

Investment Metrics

Annual ROI on Down Payment-22.2%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿10.7M

Total Rental Income (25yr)฿1.7M

Total Interest Paid฿3.5M

Down payment: ฿1.6M (30%)Loan: ฿3.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿321.1(Your property: +47819.7%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Phasi Charoen, Bangkok	฿7K	฿207	29m²	-	rent
For rent studio condo in Phasi Charoen, Bangkok	฿9K	฿207	39m²	-	rent
For rent 1 bed condo in Phasi Charoen, Bangkok	฿10K	฿276	32m²	1	rent
For rent studio condo in Phasi Charoen, Bangkok	฿10K	฿276	33m²	-	rent
For rent 1 bed condo in Phasi Charoen, Bangkok	฿11K	฿311	33m²	1	rent
For rent studio condo in Phasi Charoen, Bangkok	฿12K	฿311	34m²	-	rent
For rent 1 bed condo in Phasi Charoen, Bangkok	฿12K	฿311	39m²	1	rent
For rent 1 bed condo in Phasi Charoen, Bangkok	฿12K	฿449	27m²	1	rent
For rent 1 bed condo in Phasi Charoen, Bangkok	฿15K	฿414	35m²	1	rent
For rent 2 bedrooms condo in Phasi Charoen, Bangkok	฿21K	฿449	44m²	2	rent