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

Belicondo

, bangkok|NUE Epic Asok-Rama9

฿8.0M฿151K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿151K/m²

District avg (2BR Condos)฿228K/m²

This property

Below avgAt avgAbove avg

Great Deal34% below market

Significantly below market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: NUE Epic Asok-Rama9

Selesai: 2028

Fasilitas

children areaconciergegardengym

Price History

+9.4%over 6 months

Demo data

Property Timeline

TodayActive

฿8.0M

Days on market: 4

Mar 22, 2026Listed

฿8.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿151K/m²

District avg฿153K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

FAIR PRICE-1.9% vs district

+26.0% 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฿8.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-38700.861587301304/mo

Monthly Breakdown

Mortgage Payment-฿36K

Rental Income (after vacancy)+฿14K

Common Area Fee (53m² x ฿50)-฿3K

Maintenance-฿13K

Insurance + Tax-฿798.0575

Investment Metrics

Annual ROI on Down Payment-19.4%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿15.8M

Total Rental Income (25yr)฿4.2M

Total Interest Paid฿5.2M

Down payment: ฿2.4M (30%)Loan: ฿5.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿416.4(Your property: +36057.1%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Ratchathewi, Bangkok	฿16K	฿311	50m²	-	rent
For rent 2 bedrooms condo in Ratchathewi, Bangkok	฿17K	฿311	52m²	2	rent
For rent 2 bedrooms condo in Ratchathewi, Bangkok	฿19K	฿345	53m²	2	rent
For rent studio condo in Ratchathewi, Bangkok	฿19K	฿483	39m²	-	rent
For rent 1 bed condo in Ratchathewi, Bangkok	฿20K	฿483	40m²	1	rent
For rent 1 bed condo in Ratchathewi, Bangkok	฿21K	฿414	48m²	1	rent
For rent 1 bed condo in Ratchathewi, Bangkok	฿21K	฿345	60m²	1	rent
2-BR Condo at Rhythm Asoke near MRT Phra Ram 9	฿23K	฿500	45m²	2	rent
1-BR Condo at Supalai Elite Phayathai near ARL Ratchaprarop	฿23K	฿523	44m²	1	rent
For rent 2 bedrooms condo in Ratchathewi, Bangkok	฿23K	฿449	50m²	2	rent