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

Belicondo

, bangkok|Mori Haus

฿6.1M฿131K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿131K/m²

District avg (1BR Condos)฿196K/m²

This property

Below avgAt avgAbove avg

Great Deal33% below market

Significantly below market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Fasilitas

Swimming poolGymSecurity

Price History

+9.4%over 6 months

Demo data

Property Timeline

TodayActive

฿6.1M

Days on market: 0

Mar 27, 2026Listed

฿6.1M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿131K/m²

District avg฿126K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

FAIR PRICE+4.1% vs district

+60.2% 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฿6.1M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿27K/mo

Monthly Breakdown

Mortgage Payment-฿28K

Rental Income (after vacancy)+฿68K

Common Area Fee (46.52m² x ฿50)-฿2K

Maintenance-฿10K

Insurance + Tax-฿610

Investment Metrics

Annual ROI on Down Payment17.8%

Break-even Period5.6 years

Total Cost (25yr)฿12.2M

Total Rental Income (25yr)฿20.4M

Total Interest Paid฿4.0M

Down payment: ฿1.8M (30%)Loan: ฿4.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿626.1(Your property: +20843.3%)

Property	Price	Price/m²	Area	Beds	Type
Quintara Phume Sukhumvit 39, Bangkok	฿20K	฿513	39m²	1	rent
1-BR Condo at Noble Be Sukhumvit 19 near BTS Nana	฿21K	฿600	35m²	1	rent
1-BR Condo at Taka Haus Ekamai 12 near BTS Ekkamai	฿22K	฿633	34.75m²	1	rent
1-BR Condo at Estella Ekkamai (Condo) near ARL Ramkhamhaeng	฿25K	฿586	42.65m²	1	rent
FOR RENT Condo Noble Solo BTS-Thong Lo	฿25K	฿556	45m²	1	rent
FOR RENT Condo Noble Reveal BTS-Ekkamai	฿25K	฿532	47m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿26K	฿518	50m²	1	rent
1-BR Condo at LIV @ 49 near BTS Thong Lor	฿28K	฿737	38m²	1	rent
Condo for Rent - 1 beds - 37 sqm - 28000 THB	฿28K	฿757	37m²	1	rent
1-BR Condo at Rhythm Ekkamai Estate near BTS Thong Lor	฿29K	฿829	34.98m²	1	rent