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

Belicondo

, bangkok|Flexi Suksawat Verified across 2 data sources

฿1.8M฿81K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿81K/m²

District avg (1BR Condos)฿79K/m²

This property

Below avgAt avgAbove avg

Fair Price3% above market

At market average for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Flexi Suksawat

Selesai: 2023

Fasilitas

parkingconciergegardengym

Price History

+7.6%over 6 months

Demo data

Property Timeline

TodayActive

฿1.8M

Days on market: 0

Mar 27, 2026Listed

฿1.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿81K/m²

District avg฿69K/m²

City avg฿71K/m²

-50% belowMarket avg+50% above

OVERPRICED+16.9% vs district

+13.6% 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฿1.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-849.3932878287924/mo

Monthly Breakdown

Mortgage Payment-฿8K

Rental Income (after vacancy)+฿11K

Common Area Fee (22m² x ฿50)-฿1K

Maintenance-฿3K

Insurance + Tax-฿178.6307

Investment Metrics

Annual ROI on Down Payment-1.9%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿3.7M

Total Rental Income (25yr)฿3.4M

Total Interest Paid฿1.2M

Down payment: ฿536K (30%)Loan: ฿1.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿23K(Your property: +252.1%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Rat Burana, Bangkok	฿7K	฿276	25m²	-	rent
For rent 1 bed condo in Rat Burana, Bangkok	฿8K	฿276	27m²	1	rent
For rent 1 bed condo in Rat Burana, Bangkok	฿9K	฿311	26m²	1	rent
For rent 1 bed condo in Rat Burana, Bangkok	฿9K	฿345	24m²	1	rent
For rent studio condo in Rat Burana, Bangkok	฿10K	฿449	22m²	-	rent
For sale studio condo in Rat Burana, Bangkok	฿939K	฿35K	27m²	-	sale
For sale 1 bed condo in Rat Burana, Bangkok	฿1.0M	฿39K	27m²	1	sale
For sale 1 bed condo in Rat Burana, Bangkok	฿1.1M	฿50K	22m²	1	sale
For sale 1 bed condo in Rat Burana, Bangkok	฿1.2M	฿44K	28m²	1	sale
For sale 1 bed condo in Rat Burana, Bangkok	฿1.3M	฿61K	22m²	1	sale