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

Belicondo

, bangkok|Nusasiri Grand

฿11.8M฿157K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿157K/m²

District avg (1BR Condos)฿209K/m²

This property

Below avgAt avgAbove avg

Great Deal25% below market

Significantly below market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Nusasiri Grand

Selesai: 2007

Fasilitas

parkingconciergegymjacuzzi

Price History

+8.8%over 6 months

Demo data

Property Timeline

TodayActive

฿11.8M

Days on market: 0

Mar 27, 2026Listed

฿11.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿157K/m²

District avg฿83K/m²

City avg฿72K/m²

-50% belowMarket avg+50% above

OVERPRICED+89.8% vs district

+117.9% 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฿11.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿48K/mo

Monthly Breakdown

Mortgage Payment-฿53K

Rental Income (after vacancy)+฿126K

Common Area Fee (75m² x ฿50)-฿4K

Maintenance-฿20K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment16.4%

Break-even Period6.1 years

Total Cost (25yr)฿23.3M

Total Rental Income (25yr)฿37.8M

Total Interest Paid฿7.7M

Down payment: ฿3.5M (30%)Loan: ฿8.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿355.8(Your property: +44086.9%)

Property	Price	Price/m²	Area	Beds	Type
Monterey Place	฿20K	฿345	58m²	1	rent
Monterey Place	฿22K	฿400	55m²	2	rent
1-BR Condo at Omni Tower near BTS Nana	฿22K	฿319	69m²	1	rent
Siam Penthouse 1	฿23K	฿267	86m²	2	rent
Nantiruj Tower	฿23K	฿426	54m²	-	rent
Aguston Sukhumvit 22	฿24K	฿381	63m²	1	rent
Monterey Place	฿24K	฿279	86m²	2	rent
Saranjai Mansion	฿24K	฿387	62m²	1	rent
Monterey Place	฿25K	฿291	86m²	1	rent
Nantiruj Tower	฿25K	฿463	54m²	1	rent