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

Belicondo

, bangkok|Passorn Buddhamonthon Sai 2-Bangweak

฿19.5M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Kamar Tidur

30 m²

m²

Proyek: Passorn Buddhamonthon Sai 2-Bangweak

Selesai: 2026

Fasilitas

parking and security

Price History

+9.5%over 6 months

Demo data

Property Timeline

TodayActive

฿19.5M

Days on market: 0

Mar 27, 2026Listed

฿19.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿0/m²

District avg฿61K/m²

City avg฿71K/m²

-50% belowMarket avg+50% above

GREAT DEAL-100.0% vs district

-100.0% 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฿19.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿120K/mo

Monthly Breakdown

Mortgage Payment-฿88K

Rental Income (after vacancy)+฿244K

Common Area Fee (30m² x ฿50)-฿2K

Maintenance-฿33K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment24.5%

Break-even Period4.1 years

Total Cost (25yr)฿37.3M

Total Rental Income (25yr)฿73.2M

Total Interest Paid฿12.8M

Down payment: ฿5.9M (30%)Loan: ฿13.7M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿0

Property	Price	Price/m²	Area	Beds	Type
For sale 4 bedrooms house in Sam Phran, Nakhon Pathom	฿2.9M	฿0	30m²	4	sale
For sale 3 bedrooms house in Ban Bueng, Chonburi	฿3.2M	฿0	30m²	3	sale
For sale 3 bedrooms house in Bang Yai, Nonthaburi	฿4.6M	฿0	30m²	3	sale
For sale and for rent 3 bedrooms house in Thanyaburi, Pathum Thani	฿5.0M	฿0	30m²	3	sale
For sale 3 bedrooms house in Bang Bua Thong, Nonthaburi	฿5.9M	฿0	30m²	3	sale
For sale 3 bedrooms house in Ban Chang, Rayong	฿6.5M	฿0	30m²	3	sale
For sale 4 bedrooms house in Bang Khun Thian, Bangkok	฿7.8M	฿0	30m²	4	sale
For sale 3 bedrooms house in Bang Kruai, Nonthaburi	฿8.9M	฿0	30m²	3	sale
For sale 4 bedrooms house in Bang Khae, Bangkok	฿13.6M	฿0	30m²	4	sale
For sale land in Thanyaburi, Pathum Thani	฿14.6M	฿0	30m²	-	sale

Comparable Properties

Create a free account to unlock more details

This is market data from public sources. No agent contact is available for this listing.

Interested in properties like this?

Browse our verified listings

More in

Rent

The Wing Place Condo

฿12K

1 35m²

Buy