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

Belicondo

, bangkok|I CONDO Sukhapiban 2 Verified across 3 data sources

฿1.5M฿48K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿48K/m²

District avg (Condos)฿52K/m²

This property

Below avgAt avgAbove avg

Good Value8% below market

Below market average for Condos in

31 m²

m²

31/undefined

Lantai

Proyek: I CONDO Sukhapiban 2

Selesai: 2012

Fasilitas

parkinggymsecurity and swimming pool

Price History

+9.5%over 6 months

Demo data

Property Timeline

TodayActive

฿1.5M

Days on market: 0

Mar 27, 2026Listed

฿1.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿48K/m²

District avg฿52K/m²

City avg฿72K/m²

-50% belowMarket avg+50% above

UNDERPRICED-7.4% vs district

-33.7% 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฿1.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿139K/mo

Monthly Breakdown

Mortgage Payment-฿7K

Rental Income (after vacancy)+฿150K

Common Area Fee (31m² x ฿50)-฿2K

Maintenance-฿2K

Insurance + Tax-฿148.4225

Investment Metrics

Annual ROI on Down Payment374.0%

Break-even Period0.3 years

Total Cost (25yr)฿3.3M

Total Rental Income (25yr)฿44.9M

Total Interest Paid฿969K

Down payment: ฿445K (30%)Loan: ฿1.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿28K(Your property: +71.8%)

Property	Price	Price/m²	Area	Beds	Type
For rent and for sale 1 bed condo in Saphan Sung, Bangkok	฿4K	฿138	25m²	1	rent
For rent 1 bed condo in Saphan Sung, Bangkok	฿8K	฿242	31m²	1	rent
For sale 1 bed condo in Saphan Sung, Bangkok	฿392K	฿14K	27m²	1	sale
For sale 1 bed condo in Saphan Sung, Bangkok	฿498K	฿20K	25m²	1	sale
For sale 1 bed condo in Saphan Sung, Bangkok	฿625K	฿23K	27m²	1	sale
For sale studio condo in Saphan Sung, Bangkok	฿1.1M	฿31K	34m²	-	sale
For sale 1 bed condo in Saphan Sung, Bangkok	฿1.4M	฿43K	32m²	1	sale
For sale 1 bed condo in Saphan Sung, Bangkok	฿1.4M	฿46K	31m²	1	sale
For sale 1 bed condo in Saphan Sung, Bangkok	฿1.5M	฿50K	31m²	1	sale
For sale 1 bed condo in Saphan Sung, Bangkok	฿1.6M	฿51K	31m²	1	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

Rent

VIVE Rama 9

฿200K

4 324m²