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

Belicondo

, bangkok|Mori Haus Verified across 2 data sources

฿14.1M฿174K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿174K/m²

District avg (2BR Condos)฿155K/m²

This property

Below avgAt avgAbove avg

Slightly Above12% above market

Above market average for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Mori Haus

Selesai: 2016

Fasilitas

parkingconciergegardengym

Price History

+9.9%over 6 months

Demo data

Property Timeline

TodayActive

฿14.1M

Days on market: 0

Mar 27, 2026Listed

฿14.1M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿174K/m²

District avg฿63K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

OVERPRICED+177.6% vs district

+137.1% 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฿14.1M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-36467.69705196073/mo

Monthly Breakdown

Mortgage Payment-฿64K

Rental Income (after vacancy)+฿56K

Common Area Fee (81m² x ฿50)-฿4K

Maintenance-฿24K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment-10.3%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿27.8M

Total Rental Income (25yr)฿16.8M

Total Interest Paid฿9.2M

Down payment: ฿4.2M (30%)Loan: ฿9.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿260.8(Your property: +66651.2%)

Property	Price	Price/m²	Area	Beds	Type
For sale and for rent 2 bedrooms condo in Suan Luang, Bangkok	฿13K	฿207	60m²	2	rent
For rent 2 bedrooms condo in Suan Luang, Bangkok	฿13K	฿207	60m²	2	rent
For sale and for rent 1 bed condo in Suan Luang, Bangkok	฿18K	฿173	90m²	1	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿19K	฿242	74m²	1	rent
For rent 2 bedrooms condo in Suan Luang, Bangkok	฿19K	฿173	97m²	2	rent
For rent and for sale 2 bedrooms condo in Suan Luang, Bangkok	฿21K	฿311	65m²	2	rent
Lumpini Ville Sukhumvit 77	฿22K	฿328	67m²	2	rent
For rent 2 bedrooms condo in Suan Luang, Bangkok	฿26K	฿311	80m²	2	rent
For sale and for rent 2 bedrooms condo in Suan Luang, Bangkok	฿26K	฿242	105m²	2	rent
For rent 2 bedrooms condo in Suan Luang, Bangkok	฿26K	฿414	60m²	2	rent