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

Belicondo

, bangkok|Mori Haus

฿5.2M฿143K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿143K/m²

District avg (1BR Condos)฿163K/m²

This property

Below avgAt avgAbove avg

Good Value12% below market

Below market average for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Mori Haus

Selesai: 2016

Fasilitas

parkingconciergegardengym

Price History

+6.6%over 6 months

Demo data

Property Timeline

TodayActive

฿5.2M

Days on market: 0

Mar 27, 2026Listed

฿5.2M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿143K/m²

District avg฿63K/m²

City avg฿70K/m²

-50% belowMarket avg+50% above

OVERPRICED+128.2% vs district

+103.0% 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฿5.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿22K/mo

Monthly Breakdown

Mortgage Payment-฿23K

Rental Income (after vacancy)+฿56K

Common Area Fee (36m² x ฿50)-฿2K

Maintenance-฿9K

Insurance + Tax-฿515.3541

Investment Metrics

Annual ROI on Down Payment17.0%

Break-even Period5.9 years

Total Cost (25yr)฿10.2M

Total Rental Income (25yr)฿16.8M

Total Interest Paid฿3.4M

Down payment: ฿1.5M (30%)Loan: ฿3.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿249.8(Your property: +57202.2%)

Property	Price	Price/m²	Area	Beds	Type
Baan Boonsiri Condo	฿1K	฿0	30m²	-	rent
For rent studio apartment in Suan Luang, Bangkok	฿8K	฿276	26m²	-	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿8K	฿242	30m²	1	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿8K	฿242	32m²	1	rent
For rent studio condo in Suan Luang, Bangkok	฿9K	฿276	32m²	-	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿10K	฿276	33m²	1	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿10K	฿311	30m²	1	rent
Condo U Delight @ Onnut Station	฿10K	฿323	31m²	1	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿10K	฿207	46m²	1	rent
For rent studio condo in Suan Luang, Bangkok	฿10K	฿345	30m²	-	rent