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

Belicondo

, bangkok|Elio Del Ray

฿1.4M฿60K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿60K/m²

District avg (1BR Condos)฿103K/m²

This property

Below avgAt avgAbove avg

Great Deal42% below market

Significantly below market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Elio Del Ray

Selesai: 2013

Fasilitas

swimming poolpoolgymparking

Price History

+7.3%over 6 months

Demo data

Property Timeline

TodayActive

฿1.4M

Days on market: 0

Mar 27, 2026Listed

฿1.4M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿60K/m²

District avg฿76K/m²

City avg฿72K/m²

-50% belowMarket avg+50% above

GREAT DEAL-20.4% vs district

-16.5% 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฿1.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿45K/mo

Monthly Breakdown

Mortgage Payment-฿7K

Rental Income (after vacancy)+฿55K

Common Area Fee (24m² x ฿50)-฿1K

Maintenance-฿2K

Insurance + Tax-฿144.99

Investment Metrics

Annual ROI on Down Payment123.5%

Break-even Period0.8 years

Total Cost (25yr)฿3.1M

Total Rental Income (25yr)฿16.5M

Total Interest Paid฿947K

Down payment: ฿435K (30%)Loan: ฿1.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿295.6(Your property: +20337.4%)

Property	Price	Price/m²	Area	Beds	Type
For rent and for sale studio apartment in Phra Khanong, Bangkok	฿5K	฿0	30m²	-	rent
For rent 1 bed condo in Phra Khanong, Bangkok	฿7K	฿207	31m²	1	rent
For rent studio condo in Phra Khanong, Bangkok	฿8K	฿242	31m²	-	rent
For rent 1 bed condo in Phra Khanong, Bangkok	฿9K	฿276	31m²	1	rent
Lumpini Place Rama 4-Kluaynamthai	฿9K	฿321	28m²	1	rent
Aspire Rama 4	฿10K	฿357	28m²	1	rent
For rent studio condo in Phra Khanong, Bangkok	฿10K	฿311	31m²	-	rent
For rent studio condo in Phra Khanong, Bangkok	฿10K	฿414	24m²	-	rent
For sale 1 bed condo in Phra Khanong, Bangkok	฿10K	฿345	28m²	1	rent
For rent 1 bed condo in Phra Khanong, Bangkok	฿13K	฿483	26m²	1	rent