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

Belicondo

, bangkok|Flora Ville

฿8.6M฿53K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿53K/m²

District avg (3BR Condos)฿131K/m²

This property

Below avgAt avgAbove avg

Great Deal60% below market

Significantly below market for 3BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Flora Ville

Selesai: 1992

Fasilitas

parkingchildren areagymsecurity and swimming pool

Price History

+7.4%over 6 months

Demo data

Property Timeline

TodayActive

฿8.6M

Days on market: 0

Mar 27, 2026Listed

฿8.6M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿53K/m²

District avg฿63K/m²

City avg฿72K/m²

-50% belowMarket avg+50% above

GREAT DEAL-15.8% vs district

-26.6% 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฿8.6M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-5742.127113369774/mo

Monthly Breakdown

Mortgage Payment-฿39K

Rental Income (after vacancy)+฿56K

Common Area Fee (162m² x ฿50)-฿8K

Maintenance-฿14K

Insurance + Tax-฿856.1347999999999

Investment Metrics

Annual ROI on Down Payment-2.7%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿18.6M

Total Rental Income (25yr)฿16.8M

Total Interest Paid฿5.6M

Down payment: ฿2.6M (30%)Loan: ฿6.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿188(Your property: +27995.7%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Suan Luang, Bangkok	฿21K	฿138	128m²	1	rent
For rent 3 bedrooms condo in Suan Luang, Bangkok	฿28K	฿138	178m²	3	rent
For sale and for rent 2 bedrooms condo in Suan Luang, Bangkok	฿28K	฿173	147m²	2	rent
For rent and for sale 2 bedrooms condo in Suan Luang, Bangkok	฿29K	฿207	122m²	2	rent
For rent 2 bedrooms condo in Suan Luang, Bangkok	฿30K	฿173	160m²	2	rent
Baan On-nut Sukhumvit 77 Condominium	฿32K	฿222	144m²	2	rent
3-BR Condo at Floraville Condominium near ARL Hua Mak	฿35K	฿241	145m²	3	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿37K	฿173	184m²	1	sale
For rent 3 bedrooms condo in Suan Luang, Bangkok	฿37K	฿242	145m²	3	rent
For rent 3 bedrooms condo in Suan Luang, Bangkok	฿37K	฿173	184m²	3	sale