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

Belicondo

, bangkok|Noble Above Wireless-Ruamrudee

฿7.6M฿120K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿120K/m²

District avg (1BR Condos)฿286K/m²

This property

Below avgAt avgAbove avg

Great Deal58% below market

Significantly below market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Noble Above Wireless-Ruamrudee

Selesai: 2019

Fasilitas

swimming poolpoolgymfitness

Price History

+9.0%over 6 months

Demo data

Property Timeline

TodayActive

฿7.6M

Days on market: 0

Mar 27, 2026Listed

฿7.6M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿120K/m²

District avg฿173K/m²

City avg฿71K/m²

-50% belowMarket avg+50% above

GREAT DEAL-30.4% vs district

+70.7% 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฿7.6M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿238K/mo

Monthly Breakdown

Mortgage Payment-฿34K

Rental Income (after vacancy)+฿289K

Common Area Fee (63m² x ฿50)-฿3K

Maintenance-฿13K

Insurance + Tax-฿758

Investment Metrics

Annual ROI on Down Payment125.8%

Break-even Period0.8 years

Total Cost (25yr)฿15.2M

Total Rental Income (25yr)฿86.7M

Total Interest Paid฿4.9M

Down payment: ฿2.3M (30%)Loan: ฿5.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿392.8(Your property: +30530.6%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Pathum Wan, Bangkok	฿16K	฿345	45m²	-	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿18K	฿380	45m²	1	rent
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
Condo One Siam condominium, Bangkok	฿20K	฿417	48m²	1	rent
The Tempo Ruamrudee, Bangkok	฿20K	฿435	46m²	1	rent
For rent studio condo in Pathum Wan, Bangkok	฿22K	฿449	47m²	-	rent
Noble Ambience Sarasin, Bangkok	฿22K	฿458	48m²	1	rent
The Rajdamri, Bangkok	฿22K	฿423	52m²	1	rent