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

Belicondo

, bangkok|Origin Place Phetkasem

฿3.7M฿156K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿156K/m²

District avg (1BR Condos)฿73K/m²

This property

Below avgAt avgAbove avg

Overpriced112% above market

Significantly above market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Origin Place Phetkasem

Selesai: 2026

Fasilitas

parkingconciergegardengym

Price History

+9.4%over 6 months

Demo data

Property Timeline

TodayActive

฿3.7M

Days on market: 0

Mar 27, 2026Listed

฿3.7M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿156K/m²

District avg฿52K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

OVERPRICED+198.2% vs district

+90.6% 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฿3.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-10740.79230665088/mo

Monthly Breakdown

Mortgage Payment-฿17K

Rental Income (after vacancy)+฿14K

Common Area Fee (24m² x ฿50)-฿1K

Maintenance-฿6K

Insurance + Tax-฿374.36300000000006

Investment Metrics

Annual ROI on Down Payment-11.5%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿7.4M

Total Rental Income (25yr)฿4.2M

Total Interest Paid฿2.4M

Down payment: ฿1.1M (30%)Loan: ฿2.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿259(Your property: +60122.0%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Phasi Charoen, Bangkok	฿7K	฿207	29m²	-	rent
For rent 1 bed condo in Phasi Charoen, Bangkok	฿7K	฿242	27m²	1	rent
For rent 1 bed condo in Phasi Charoen, Bangkok	฿7K	฿242	30m²	1	rent
For rent 1 bed condo in Phasi Charoen, Bangkok	฿7K	฿276	26m²	1	rent
For rent 1 bed condo in Phasi Charoen, Bangkok	฿7K	฿207	31m²	1	rent
For rent studio condo in Phasi Charoen, Bangkok	฿8K	฿242	30m²	-	rent
For rent 1 bed condo in Phasi Charoen, Bangkok	฿8K	฿242	31m²	1	rent
For rent 1 bed condo in Phasi Charoen, Bangkok	฿8K	฿276	30m²	1	rent
For rent studio condo in Phasi Charoen, Bangkok	฿8K	฿276	30m²	-	rent
For rent 1 bed condo in Phasi Charoen, Bangkok	฿9K	฿380	24m²	1	rent