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

Belicondo

, bangkok|Fuse Miti Ratchada-Sutthisan

฿3.0M฿99K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿99K/m²

District avg (1BR Condos)฿116K/m²

This property

Below avgAt avgAbove avg

Good Value15% below market

Below market average for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Fuse Miti Ratchada-Sutthisan

Selesai: 2018

Fasilitas

gymsecurity and swimming pool

Price History

+8.3%over 6 months

Demo data

Property Timeline

TodayActive

฿3.0M

Days on market: 0

Mar 27, 2026Listed

฿3.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿99K/m²

District avg฿79K/m²

City avg฿74K/m²

-50% belowMarket avg+50% above

OVERPRICED+25.9% vs district

+34.5% 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฿3.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-11875.866901418598/mo

Monthly Breakdown

Mortgage Payment-฿13K

Rental Income (after vacancy)+฿8K

Common Area Fee (30m² x ฿50)-฿2K

Maintenance-฿5K

Insurance + Tax-฿297.7212

Investment Metrics

Annual ROI on Down Payment-16.0%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿6.1M

Total Rental Income (25yr)฿2.5M

Total Interest Paid฿1.9M

Down payment: ฿893K (30%)Loan: ฿2.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿372.3(Your property: +26551.1%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed apartment in Din Daeng, Bangkok	฿9K	฿242	36m²	1	rent
For rent 1 bed condo in Din Daeng, Bangkok	฿10K	฿345	30m²	1	rent
For rent 1 bed condo in Din Daeng, Bangkok	฿11K	฿311	32m²	1	rent
A Space Asoke-Ratchada	฿11K	฿306	36m²	1	rent
For rent 1 bed condo in Din Daeng, Bangkok	฿11K	฿414	27m²	1	rent
For sale and for rent 1 bed condo in Din Daeng, Bangkok	฿13K	฿414	28m²	1	rent
For rent 1 bed condo in Din Daeng, Bangkok	฿13K	฿414	30m²	1	rent
For rent studio condo in Din Daeng, Bangkok	฿13K	฿414	29m²	-	rent
For rent studio condo in Din Daeng, Bangkok	฿13K	฿483	25m²	-	rent
For rent 1 bed condo in Din Daeng, Bangkok	฿14K	฿380	33m²	1	rent