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

Belicondo

, bangkok|NHA Thonburi 2

฿1.0M฿28K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿28K/m²

District avg (Condos)฿58K/m²

This property

Below avgAt avgAbove avg

Great Deal52% below market

Significantly below market for Condos in

37 m²

m²

—

Lantai

Fasilitas

Price History

+8.1%over 6 months

Demo data

Property Timeline

TodayActive

฿1.0M

Days on market: 5

Mar 21, 2026Listed

฿1.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿28K/m²

District avg฿51K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-45.2% vs district

-76.7% 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฿1.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-217.19850641675066/mo

Monthly Breakdown

Mortgage Payment-฿5K

Rental Income (after vacancy)+฿8K

Common Area Fee (37m² x ฿50)-฿2K

Maintenance-฿2K

Insurance + Tax-฿103.0653

Investment Metrics

Annual ROI on Down Payment-0.8%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿2.5M

Total Rental Income (25yr)฿2.4M

Total Interest Paid฿673K

Down payment: ฿309K (30%)Loan: ฿721K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿7K(Your property: +309.0%)

Property	Price	Price/m²	Area	Beds	Type
NHA Thonburi 2 — 1BR, 35 sqm	฿5K	฿138	35m²	-	rent
Smart Condo Rama 2 — Studio, 28 sqm	฿6K	฿207	28m²	Studio	rent
NHA Thonburi 2 — 1BR, 37 sqm	฿6K	฿138	37m²	-	rent
Smart Condo Rama 2 — Studio, 29 sqm	฿8K	฿276	29m²	Studio	rent
Serrano Condominium Rama II — Studio, 29 sqm	฿9K	฿310.5	29m²	Studio	rent
Ease 2 Rama 2 — Studio, 27 sqm	฿9K	฿310.5	27m²	Studio	rent
J Condo Rama 2 — 1BR, 40 sqm	฿12K	฿276	40m²	-	rent
Ease 1 Rama 2 — 1BR, 45 sqm	฿14K	฿310.5	45m²	-	rent
Smart Condo Rama 2 — Studio, 28 sqm	฿899K	฿32K	28m²	Studio	sale
Smart Condo Rama 2 — Studio, 28 sqm	฿952K	฿34K	28m²	Studio	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

More in

Rent

Unio Rama 2 - Thakham

฿7K

S 22m²