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

Belicondo

, bangkok|Metro Park Sathorn Phase 2/1

฿3.2M฿44K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿44K/m²

District avg (2BR Condos)฿73K/m²

This property

Below avgAt avgAbove avg

Great Deal40% below market

Significantly below market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Metro Park Sathorn Phase 2/1

Selesai: 1999

Fasilitas

parkinggardensecurity and swimming pool

Price History

+9.0%over 6 months

Demo data

Property Timeline

TodayActive

฿3.2M

Days on market: 0

Mar 27, 2026Listed

฿3.2M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿44K/m²

District avg฿52K/m²

City avg฿72K/m²

-50% belowMarket avg+50% above

GREAT DEAL-15.8% vs district

-38.4% 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฿3.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-9888.203595478217/mo

Monthly Breakdown

Mortgage Payment-฿15K

Rental Income (after vacancy)+฿14K

Common Area Fee (73m² x ฿50)-฿4K

Maintenance-฿5K

Insurance + Tax-฿321.747

Investment Metrics

Annual ROI on Down Payment-12.3%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿7.2M

Total Rental Income (25yr)฿4.2M

Total Interest Paid฿2.1M

Down payment: ฿965K (30%)Loan: ฿2.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿296.9(Your property: +14739.0%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Phasi Charoen, Bangkok	฿13K	฿207	56m²	2	rent
For rent 2 bedrooms condo in Phasi Charoen, Bangkok	฿14K	฿207	60m²	2	rent
For sale and for rent 2 bedrooms condo in Phasi Charoen, Bangkok	฿15K	฿242	58m²	2	rent
For rent 2 bedrooms condo in Phasi Charoen, Bangkok	฿16K	฿207	72m²	2	rent
For sale and for rent 2 bedrooms condo in Phasi Charoen, Bangkok	฿17K	฿242	61m²	2	rent
For rent 2 bedrooms condo in Phasi Charoen, Bangkok	฿18K	฿311	56m²	2	rent
For rent 2 bedrooms condo in Phasi Charoen, Bangkok	฿21K	฿380	52m²	2	rent
For rent 2 bedrooms condo in Phasi Charoen, Bangkok	฿21K	฿345	58m²	2	rent
For rent 2 bedrooms condo in Phasi Charoen, Bangkok	฿23K	฿414	52m²	2	rent
For rent 2 bedrooms condo in Phasi Charoen, Bangkok	฿24K	฿414	56m²	2	rent