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

Belicondo

, bangkok|Navin Court

฿9.7M฿140K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿140K/m²

District avg (2BR Condos)฿299K/m²

This property

Below avgAt avgAbove avg

Great Deal53% below market

Significantly below market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Navin Court

Selesai: 2000

Fasilitas

parkingsecurityliftbalcony

Price History

+9.3%over 6 months

Demo data

Property Timeline

TodayActive

฿9.7M

Days on market: 0

Mar 27, 2026Listed

฿9.7M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿140K/m²

District avg฿174K/m²

City avg฿74K/m²

-50% belowMarket avg+50% above

GREAT DEAL-19.7% vs district

+89.6% 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฿9.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿229K/mo

Monthly Breakdown

Mortgage Payment-฿44K

Rental Income (after vacancy)+฿293K

Common Area Fee (69m² x ฿50)-฿3K

Maintenance-฿16K

Insurance + Tax-฿966

Investment Metrics

Annual ROI on Down Payment94.8%

Break-even Period1.1 years

Total Cost (25yr)฿19.2M

Total Rental Income (25yr)฿87.9M

Total Interest Paid฿6.3M

Down payment: ฿2.9M (30%)Loan: ฿6.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿389.6(Your property: +35834.3%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Pathum Wan, Bangkok	฿19K	฿276	65m²	-	rent
For rent studio condo in Pathum Wan, Bangkok	฿20K	฿345	53m²	-	rent
Baan Kasemsan 1, Bangkok	฿20K	฿400	50m²	1	rent
The Rajdamri, Bangkok	฿22K	฿423	52m²	1	rent
The Royal Place 1, Bangkok	฿23K	฿354	65m²	1	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿23K	฿449	50m²	1	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿24K	฿449	50m²	1	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿24K	฿345	64m²	1	rent
For rent 2 bedrooms apartment in Pathum Wan, Bangkok	฿24K	฿345	65m²	2	rent
Noble Ambience Sarasin, Bangkok	฿25K	฿510	49m²	1	rent