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

Belicondo

, bangkok|Flora Ville

฿6.0M฿40K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿40K/m²

District avg (Condos)฿140K/m²

This property

Below avgAt avgAbove avg

Great Deal72% below market

Significantly below market for Condos in

152 m²

m²

—

Lantai

Proyek: Flora Ville

Selesai: 1992

Fasilitas

parkingchildren areagymsecurity and swimming pool

Price History

+8.6%over 6 months

Demo data

Property Timeline

TodayActive

฿6.0M

Days on market: 0

Mar 27, 2026Listed

฿6.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿40K/m²

District avg฿63K/m²

City avg฿75K/m²

-50% belowMarket avg+50% above

GREAT DEAL-36.7% vs district

-47.2% 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฿6.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿11K/mo

Monthly Breakdown

Mortgage Payment-฿27K

Rental Income (after vacancy)+฿56K

Common Area Fee (152m² x ฿50)-฿8K

Maintenance-฿10K

Insurance + Tax-฿603.8949

Investment Metrics

Annual ROI on Down Payment7.0%

Break-even Period14.3 years

Total Cost (25yr)฿13.7M

Total Rental Income (25yr)฿16.8M

Total Interest Paid฿3.9M

Down payment: ฿1.8M (30%)Loan: ฿4.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿194.6(Your property: +20306.0%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Suan Luang, Bangkok	฿21K	฿138	128m²	1	rent
Modern Home Place	฿25K	฿223	112m²	2	rent
Modern Home Place	฿25K	฿223	112.19m²	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	฿27K	฿242	109m²	2	rent
For sale and for rent 2 bedrooms condo in Suan Luang, Bangkok	฿28K	฿173	147m²	2	rent
For rent 3 bedrooms condo in Suan Luang, Bangkok	฿28K	฿138	178m²	3	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