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

Belicondo

, bangkok|Flexi Suksawat

฿2.5M฿79K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿79K/m²

District avg (1BR Condos)฿79K/m²

This property

Below avgAt avgAbove avg

Fair Price0% below market

At market average for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Flexi Suksawat

Selesai: 2023

Fasilitas

parkingconciergegardengym

Price History

+7.8%over 6 months

Demo data

Property Timeline

TodayActive

฿2.5M

Days on market: 0

Mar 27, 2026Listed

฿2.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿79K/m²

District avg฿69K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

ABOVE MARKET+13.3% vs district

+8.5% 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฿2.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-5939.3614080004945/mo

Monthly Breakdown

Mortgage Payment-฿11K

Rental Income (after vacancy)+฿11K

Common Area Fee (32m² x ฿50)-฿2K

Maintenance-฿4K

Insurance + Tax-฿251.7569

Investment Metrics

Annual ROI on Down Payment-9.4%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿5.2M

Total Rental Income (25yr)฿3.4M

Total Interest Paid฿1.6M

Down payment: ฿755K (30%)Loan: ฿1.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿293.5(Your property: +26700.7%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Rat Burana, Bangkok	฿7K	฿276	25m²	-	rent
For rent studio condo in Rat Burana, Bangkok	฿7K	฿242	30m²	-	rent
For rent 1 bed condo in Rat Burana, Bangkok	฿8K	฿242	30m²	1	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	฿9K	฿311	30m²	-	rent
For rent 1 bed condo in Rat Burana, Bangkok	฿9K	฿311	30m²	1	rent
For rent 1 bed condo in Rat Burana, Bangkok	฿10K	฿276	36m²	1	rent
For sale and for rent studio condo in Rat Burana, Bangkok	฿13K	฿345	35m²	-	rent