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

Belicondo

, bangkok|Origin Place Phetkasem

฿3.8M฿100K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿100K/m²

District avg (Condos)฿71K/m²

This property

Below avgAt avgAbove avg

Overpriced40% above market

Significantly above market for Condos in

38 m²

m²

1/undefined

Lantai

Proyek: Origin Place Phetkasem

Selesai: 2026

Fasilitas

parkingconciergegardengym

Price History

+6.8%over 6 months

Demo data

Property Timeline

TodayActive

฿3.8M

Days on market: 0

Mar 27, 2026Listed

฿3.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿100K/m²

District avg฿52K/m²

City avg฿78K/m²

-50% belowMarket avg+50% above

OVERPRICED+91.9% vs district

+28.3% 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฿3.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-11884.497635814623/mo

Monthly Breakdown

Mortgage Payment-฿17K

Rental Income (after vacancy)+฿14K

Common Area Fee (38m² x ฿50)-฿2K

Maintenance-฿6K

Insurance + Tax-฿381.432

Investment Metrics

Annual ROI on Down Payment-12.5%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿7.8M

Total Rental Income (25yr)฿4.2M

Total Interest Paid฿2.5M

Down payment: ฿1.1M (30%)Loan: ฿2.7M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿228(Your property: +43918.0%)

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	฿207	31m²	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	฿242	27m²	1	rent
For rent 1 bed condo in Phasi Charoen, Bangkok	฿8K	฿242	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	฿173	42m²	1	rent
For rent 1 bed condo in Phasi Charoen, Bangkok	฿8K	฿276	30m²	1	rent
For rent 1 bed condo in Phasi Charoen, Bangkok	฿8K	฿173	43m²	1	rent
For rent studio condo in Phasi Charoen, Bangkok	฿8K	฿276	30m²	-	rent