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

Belicondo

, bangkok|NIRAN CITY LADPRAO 101

฿353K฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Kamar Tidur

30 m²

m²

Proyek: NIRAN CITY LADPRAO 101

Selesai: 2003

Fasilitas

security

Price History

+8.8%over 6 months

Demo data

Property Timeline

TodayActive

฿353K

Days on market: 0

Mar 27, 2026Listed

฿353K

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿0/m²

District avg฿21K/m²

City avg฿77K/m²

-50% belowMarket avg+50% above

GREAT DEAL-100.0% vs district

-100.0% 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฿353K

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿82K/mo

Monthly Breakdown

Mortgage Payment-฿2K

Rental Income (after vacancy)+฿86K

Common Area Fee (30m² x ฿50)-฿2K

Maintenance-฿588.8583333333333

Insurance + Tax-฿35.3315

Investment Metrics

Annual ROI on Down Payment927.9%

Break-even Period0.1 years

Total Cost (25yr)฿1.1M

Total Rental Income (25yr)฿25.7M

Total Interest Paid฿231K

Down payment: ฿106K (30%)Loan: ฿247K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿222(Your property: -100.0%)

Property	Price	Price/m²	Area	Beds	Type
Prompimarn, Bangkok	฿3K	฿119	21m²	1	rent
Baan Sukkho, Bangkok	฿3K	฿96	28m²	Studio	rent
For rent 1 bed condo in Bang Kapi, Bangkok	฿4K	฿104	30m²	1	rent
Plum Condo Ladprao 101, Bangkok	฿7K	฿317	23m²	1	rent
For rent 1 bed condo in Bang Kapi, Bangkok	฿7K	฿242	30m²	1	rent
Dcondo Ramkhamhaeng 64, Bangkok	฿8K	฿250	30m²	1	rent
For rent 1 bed condo in Bang Kapi, Bangkok	฿8K	฿242	30m²	1	rent
The Inspire Place Abac Rama 9, Bangkok	฿8K	฿263	30m²	Studio	rent
For rent studio condo in Bang Kapi, Bangkok	฿8K	฿311	25m²	-	rent
Dcondo Ramkhamhaeng, Bangkok	฿8K	฿276	29m²	1	rent