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

Belicondo

, bangkok|Noble Create

฿3.1M฿125K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿125K/m²

District avg (1BR Condos)฿91K/m²

This property

Below avgAt avgAbove avg

Overpriced38% above market

Significantly above market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Noble Create

Selesai: 2025

Fasilitas

parkingconciergegymlibrary

Price History

+6.9%over 6 months

Demo data

Property Timeline

TodayActive

฿3.1M

Days on market: 0

Mar 27, 2026Listed

฿3.1M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿125K/m²

District avg฿20K/m²

City avg฿70K/m²

-50% belowMarket avg+50% above

OVERPRICED+513.5% vs district

+77.5% 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฿3.1M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿69K/mo

Monthly Breakdown

Mortgage Payment-฿14K

Rental Income (after vacancy)+฿90K

Common Area Fee (25m² x ฿50)-฿1K

Maintenance-฿5K

Insurance + Tax-฿312.2457

Investment Metrics

Annual ROI on Down Payment88.5%

Break-even Period1.1 years

Total Cost (25yr)฿6.3M

Total Rental Income (25yr)฿27.0M

Total Interest Paid฿2.0M

Down payment: ฿937K (30%)Loan: ฿2.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿222(Your property: +56156.8%)

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