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

Belicondo

, bangkok|Flora Ville

฿3.5M฿39K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿39K/m²

District avg (1BR Condos)฿163K/m²

This property

Below avgAt avgAbove avg

Great Deal76% below market

Significantly below market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Flora Ville

Selesai: 1992

Fasilitas

parkingchildren areagymsecurity and swimming pool

Price History

+9.1%over 6 months

Demo data

Property Timeline

TodayActive

฿3.5M

Days on market: 0

Mar 27, 2026Listed

฿3.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿39K/m²

District avg฿63K/m²

City avg฿71K/m²

-50% belowMarket avg+50% above

GREAT DEAL-37.9% vs district

-45.3% 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฿3.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿30K/mo

Monthly Breakdown

Mortgage Payment-฿16K

Rental Income (after vacancy)+฿56K

Common Area Fee (90m² x ฿50)-฿5K

Maintenance-฿6K

Insurance + Tax-฿350.244

Investment Metrics

Annual ROI on Down Payment33.8%

Break-even Period3.0 years

Total Cost (25yr)฿7.9M

Total Rental Income (25yr)฿16.8M

Total Interest Paid฿2.3M

Down payment: ฿1.1M (30%)Loan: ฿2.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿243.3(Your property: +15895.1%)

Property	Price	Price/m²	Area	Beds	Type
For sale and for rent 1 bed condo in Suan Luang, Bangkok	฿18K	฿173	90m²	1	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿19K	฿242	74m²	1	rent
For rent 2 bedrooms condo in Suan Luang, Bangkok	฿19K	฿173	97m²	2	rent
For rent and for sale 2 bedrooms condo in Suan Luang, Bangkok	฿21K	฿311	65m²	2	rent
Lumpini Ville Sukhumvit 77	฿22K	฿328	67m²	2	rent
Modern Home Place	฿25K	฿223	112.19m²	2	rent
Modern Home Place	฿25K	฿223	112m²	2	rent
For rent 2 bedrooms condo in Suan Luang, Bangkok	฿26K	฿207	112m²	2	rent
For rent 2 bedrooms condo in Suan Luang, Bangkok	฿26K	฿311	80m²	2	rent
For sale and for rent 2 bedrooms condo in Suan Luang, Bangkok	฿26K	฿242	105m²	2	rent