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

Belicondo

, bangkok|Green Village

฿12.4M฿35K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿35K/m²

District avg (3BR Condos)฿82K/m²

This property

Below avgAt avgAbove avg

Great Deal57% below market

Significantly below market for 3BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Green Village

Selesai: 2026

Fasilitas

security

Price History

+9.9%over 6 months

Demo data

Property Timeline

TodayActive

฿12.4M

Days on market: 0

Mar 27, 2026Listed

฿12.4M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿35K/m²

District avg฿52K/m²

City avg฿72K/m²

-50% belowMarket avg+50% above

GREAT DEAL-32.0% vs district

-50.8% 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฿12.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-47905.97238052462/mo

Monthly Breakdown

Mortgage Payment-฿56K

Rental Income (after vacancy)+฿48K

Common Area Fee (351m² x ฿50)-฿18K

Maintenance-฿21K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment-15.4%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿28.7M

Total Rental Income (25yr)฿14.3M

Total Interest Paid฿8.1M

Down payment: ฿3.7M (30%)Loan: ฿8.7M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿52K(Your property: -31.6%)

Property	Price	Price/m²	Area	Beds	Type
For sale 4 bedrooms house in Hang Dong, Chiang Mai	฿10.3M	฿34K	300m²	4	sale
For sale 3 bedrooms villa in Kathu, Phuket	฿13.5M	฿50K	270m²	3	sale
For sale 3 bedrooms condo in Ko Lanta, Krabi	฿13.6M	฿50K	271m²	3	sale
For sale 5 bedrooms house in Kathu, Phuket	฿14.6M	฿41K	354m²	5	sale
For sale 2 bedrooms house in Kathu, Phuket	฿14.6M	฿59K	250m²	2	sale
For sale 3 bedrooms condo in Ko Lanta, Krabi	฿15.2M	฿49K	311m²	3	sale
For sale 3 bedrooms villa in Ko Samui, Surat Thani	฿15.7M	฿57K	273m²	3	sale
For sale 3 bedrooms villa in Bang Lamung, Chonburi	฿17.6M	฿53K	330m²	3	sale
For sale and for rent 5 bedrooms villa in Kathu, Phuket	฿17.8M	฿59K	300m²	5	sale
For sale 3 bedrooms villa in Mueang Phuket, Phuket	฿18.7M	฿65K	287m²	3	sale

Comparable Properties

Create a free account to unlock more details

This is market data from public sources. No agent contact is available for this listing.

Interested in properties like this?

Browse our verified listings

More in

Buy

Lake Side Hua Hin

฿17.4M

4 490m²

Buy