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

Belicondo

, bangkok|Modiz Ratchada 32

฿2.5M฿100K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿100K/m²

District avg (1BR Condos)฿132K/m²

This property

Below avgAt avgAbove avg

Great Deal24% below market

Significantly below market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Modiz Ratchada 32

Selesai: 2019

Fasilitas

parkingchildren areaconciergegym

Price History

+6.9%over 6 months

Demo data

Property Timeline

TodayActive

฿2.5M

Days on market: 0

Mar 27, 2026Listed

฿2.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿100K/m²

District avg฿71K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

OVERPRICED+40.7% vs district

+22.6% 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฿2.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-3476.9526815741274/mo

Monthly Breakdown

Mortgage Payment-฿11K

Rental Income (after vacancy)+฿14K

Common Area Fee (25m² x ฿50)-฿1K

Maintenance-฿4K

Insurance + Tax-฿250.88400000000001

Investment Metrics

Annual ROI on Down Payment-5.5%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿5.1M

Total Rental Income (25yr)฿4.1M

Total Interest Paid฿1.6M

Down payment: ฿753K (30%)Loan: ฿1.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿377.6(Your property: +26469.4%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Chatuchak, Bangkok	฿9K	฿311	26m²	1	rent
For rent 1 bed condo in Chatuchak, Bangkok	฿9K	฿380	22m²	1	rent
For rent studio condo in Chatuchak, Bangkok	฿9K	฿311	30m²	-	rent
For rent studio condo in Chatuchak, Bangkok	฿10K	฿414	23m²	-	rent
AVAILABILITY UPON REQUESTVantage Ratchavipa Condominium	฿10K	฿323	31m²	1	rent
For rent 1 bed condo in Chatuchak, Bangkok	฿10K	฿380	26m²	1	rent
For rent 1 bed condo in Chatuchak, Bangkok	฿10K	฿311	31m²	1	rent
For rent 1 bed condo in Chatuchak, Bangkok	฿10K	฿449	23m²	1	rent
For rent studio condo in Chatuchak, Bangkok	฿11K	฿414	25m²	-	rent
For sale and for rent 1 bed condo in Chatuchak, Bangkok	฿13K	฿483	25m²	1	rent