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

Belicondo

, bangkok|I CONDO Petchkasem 39

฿2.6M฿57K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿57K/m²

District avg (2BR Condos)฿73K/m²

This property

Below avgAt avgAbove avg

Great Deal22% below market

Significantly below market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: I CONDO Petchkasem 39

Selesai: 2013

Fasilitas

Price History

+6.5%over 6 months

Demo data

Property Timeline

TodayActive

฿2.6M

Days on market: 0

Mar 27, 2026Listed

฿2.6M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿57K/m²

District avg฿52K/m²

City avg฿71K/m²

-50% belowMarket avg+50% above

ABOVE MARKET+9.7% vs district

-19.0% 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฿2.6M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-4501.540399952597/mo

Monthly Breakdown

Mortgage Payment-฿12K

Rental Income (after vacancy)+฿14K

Common Area Fee (45m² x ฿50)-฿2K

Maintenance-฿4K

Insurance + Tax-฿258.2325

Investment Metrics

Annual ROI on Down Payment-7.0%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿5.5M

Total Rental Income (25yr)฿4.2M

Total Interest Paid฿1.7M

Down payment: ฿775K (30%)Loan: ฿1.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿245.2(Your property: +23298.9%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Phasi Charoen, Bangkok	฿8K	฿173	42m²	1	rent
For rent 1 bed condo in Phasi Charoen, Bangkok	฿8K	฿173	43m²	1	rent
For rent 1 bed condo in Phasi Charoen, Bangkok	฿9K	฿207	41m²	1	rent
For rent studio condo in Phasi Charoen, Bangkok	฿9K	฿207	39m²	-	rent
For rent 1 bed condo in Phasi Charoen, Bangkok	฿9K	฿173	44m²	1	rent
For rent 1 bed condo in Phasi Charoen, Bangkok	฿9K	฿276	32m²	1	rent
For rent studio condo in Phasi Charoen, Bangkok	฿9K	฿276	33m²	-	rent
For rent 1 bed condo in Phasi Charoen, Bangkok	฿10K	฿311	33m²	1	rent
For rent studio condo in Phasi Charoen, Bangkok	฿11K	฿311	34m²	-	rent
For rent 1 bed condo in Phasi Charoen, Bangkok	฿11K	฿345	32m²	1	rent