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

Belicondo

, bangkok|Napawarin Condo

฿1.0M฿16K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿16K/m²

District avg (1BR Condos)฿68K/m²

This property

Below avgAt avgAbove avg

Great Deal77% below market

Significantly below market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Napawarin Condo

Selesai: 2007

Fasilitas

parking and security

Price History

+7.4%over 6 months

Demo data

Property Timeline

TodayActive

฿1.0M

Days on market: 0

Mar 27, 2026Listed

฿1.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿16K/m²

District avg฿50K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

GREAT DEAL-68.4% vs district

-80.7% 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฿1.0M

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-฿5K

Rental Income (after vacancy)+฿20K

Common Area Fee (64m² x ฿50)-฿3K

Maintenance-฿2K

Insurance + Tax-฿101.01599999999999

Investment Metrics

Annual ROI on Down Payment41.9%

Break-even Period2.4 years

Total Cost (25yr)฿2.9M

Total Rental Income (25yr)฿6.0M

Total Interest Paid฿660K

Down payment: ฿303K (30%)Loan: ฿707K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿4K(Your property: +269.1%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Wang Thonglang, Bangkok	฿10K	฿207	48m²	2	rent
For rent 2 bedrooms condo in Wang Thonglang, Bangkok	฿13K	฿242	46m²	2	rent
For rent 2 bedrooms condo in Wang Thonglang, Bangkok	฿14K	฿173	72m²	2	rent
For rent 1 bed condo in Wang Thonglang, Bangkok	฿16K	฿276	51m²	1	rent
For rent 2 bedrooms condo in Wang Thonglang, Bangkok	฿23K	฿483	45m²	2	rent
For rent 3 bedrooms condo in Wang Thonglang, Bangkok	฿38K	฿656	57m²	3	rent
For rent 2 bedrooms condo in Wang Thonglang, Bangkok	฿38K	฿656	57m²	2	rent
For rent 1 bed condo in Wang Thonglang, Bangkok	฿38K	฿656	57m²	1	rent
For sale 1 bed condo in Wang Thonglang, Bangkok	฿1.0M	฿18K	57m²	1	sale
For sale 2 bedrooms condo in Wang Thonglang, Bangkok	฿1.3M	฿21K	64m²	2	sale