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

Belicondo

, bangkok|The Mona Vale Phetkasem 39

฿1.1M฿57K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿57K/m²

District avg (1BR Condos)฿70K/m²

This property

Below avgAt avgAbove avg

Great Deal19% below market

Significantly below market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: The Mona Vale Phetkasem 39

Selesai: 2015

Fasilitas

parkingconciergegardengym

Price History

+9.7%over 6 months

Demo data

Property Timeline

TodayActive

฿1.1M

Days on market: 4

Mar 22, 2026Listed

฿1.1M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿57K/m²

District avg฿79K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-28.7% vs district

-52.7% 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฿1.1M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-2419.4084844669005/mo

Monthly Breakdown

Mortgage Payment-฿5K

Rental Income (after vacancy)+฿6K

Common Area Fee (20m² x ฿50)-฿1K

Maintenance-฿2K

Insurance + Tax-฿113.2221

Investment Metrics

Annual ROI on Down Payment-8.5%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿2.4M

Total Rental Income (25yr)฿1.7M

Total Interest Paid฿739K

Down payment: ฿340K (30%)Loan: ฿793K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿58K(Your property: -1.9%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Phasi Charoen, Bangkok	฿14K	฿656	21m²	1	rent
For sale studio condo in Phasi Charoen, Bangkok	฿1.2M	฿51K	23m²	-	sale
For sale studio condo in Phasi Charoen, Bangkok	฿1.2M	฿58K	21m²	-	sale
For sale 1 bed condo in Phasi Charoen, Bangkok	฿1.3M	฿57K	23m²	1	sale
For sale studio condo in Phasi Charoen, Bangkok	฿1.3M	฿61K	22m²	-	sale
For sale 1 bed condo in Phasi Charoen, Bangkok	฿1.4M	฿65K	22m²	1	sale
For sale 1 bed condo in Phasi Charoen, Bangkok	฿1.4M	฿57K	25m²	1	sale
For sale 1 bed condo in Phasi Charoen, Bangkok	฿1.6M	฿68K	24m²	1	sale
For sale 1 bed condo in Phasi Charoen, Bangkok	฿2.0M	฿77K	26m²	1	sale
For sale studio condo in Phasi Charoen, Bangkok	฿2.1M	฿82K	25m²	-	sale