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

Belicondo

, bangkok|My Condo Sukhumvit 52

฿6.5M฿93K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿93K/m²

District avg (1BR Condos)฿103K/m²

This property

Below avgAt avgAbove avg

Good Value10% below market

Below market average for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: My Condo Sukhumvit 52

Selesai: 2008

Fasilitas

parkingconciergegymsecurity and swimming pool

Price History

+9.4%over 6 months

Demo data

Property Timeline

TodayActive

฿6.5M

Days on market: 0

Mar 27, 2026Listed

฿6.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿93K/m²

District avg฿76K/m²

City avg฿71K/m²

-50% belowMarket avg+50% above

OVERPRICED+22.9% vs district

+31.9% 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฿6.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿11K/mo

Monthly Breakdown

Mortgage Payment-฿29K

Rental Income (after vacancy)+฿55K

Common Area Fee (70m² x ฿50)-฿4K

Maintenance-฿11K

Insurance + Tax-฿652.295

Investment Metrics

Annual ROI on Down Payment6.6%

Break-even Period15.2 years

Total Cost (25yr)฿13.3M

Total Rental Income (25yr)฿16.5M

Total Interest Paid฿4.3M

Down payment: ฿2.0M (30%)Loan: ฿4.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿336.5(Your property: +27592.4%)

Property	Price	Price/m²	Area	Beds	Type
The Waterford Rama 4	฿14K	฿206	68m²	2	rent
For rent 1 bed condo in Phra Khanong, Bangkok	฿19K	฿345	52m²	1	rent
For sale and for rent 1 bed condo in Phra Khanong, Bangkok	฿20K	฿380	50m²	1	rent
The Waterford Rama 4	฿20K	฿341	58.66m²	2	rent
Condo One Thonglor	฿20K	฿400	50m²	1	rent
The Waterford Rama 4	฿20K	฿278	72m²	3	rent
Plus 38 Hip	฿20K	฿400	50m²	1	rent
The Roof Garden Onnut	฿21K	฿300	70m²	2	rent
The Waterford Rama 4	฿21K	฿412	51m²	1	rent
The Link Sukhumvit 50	฿23K	฿303	76m²	2	rent