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

Beliapartment

, bangkok|Riviera Up Condominium

฿3.0M฿37K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿37K/m²

District avg (2BR Apartments)฿40K/m²

This property

Below avgAt avgAbove avg

Good Value7% below market

Below market average for 2BR Apartments in

Kamar Tidur

Kamar Mandi

Proyek: Riviera Up Condominium

Selesai: 2016

Fasilitas

gardengymsaunasecurity

Price History

+7.1%over 6 months

Demo data

Property Timeline

TodayActive

฿3.0M

Days on market: 0

Mar 27, 2026Listed

฿3.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿37K/m²

District avg฿174K/m²

City avg฿75K/m²

-50% belowMarket avg+50% above

GREAT DEAL-78.5% vs district

-50.3% 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฿3.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿270K/mo

Monthly Breakdown

Mortgage Payment-฿14K

Rental Income (after vacancy)+฿293K

Common Area Fee (80m² x ฿50)-฿4K

Maintenance-฿5K

Insurance + Tax-฿299.66700000000003

Investment Metrics

Annual ROI on Down Payment360.6%

Break-even Period0.3 years

Total Cost (25yr)฿6.8M

Total Rental Income (25yr)฿87.9M

Total Interest Paid฿2.0M

Down payment: ฿899K (30%)Loan: ฿2.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿441.9(Your property: +8370.9%)

Property	Price	Price/m²	Area	Beds	Type
For sale and for rent 2 bedrooms condo in Mueang Nonthaburi, Nonthaburi	฿14K	฿173	69m²	2	rent
For rent 2 bedrooms condo in Pak Kret, Nonthaburi	฿15K	฿173	77m²	2	rent
For rent 2 bedrooms condo in Pak Kret, Nonthaburi	฿16K	฿173	90m²	2	rent
For rent 2 bedrooms apartment in Pak Kret, Nonthaburi	฿17K	฿207	80m²	2	rent
For rent 2 bedrooms condo in Pak Kret, Nonthaburi	฿21K	฿242	86m²	2	rent
For sale and for rent 2 bedrooms condo in Mueang Nonthaburi, Nonthaburi	฿22K	฿242	83m²	2	rent
For rent 2 bedrooms condo in Pathum Wan, Bangkok	฿53K	฿621	82m²	2	rent
For rent 1 bed apartment in Pathum Wan, Bangkok	฿57K	฿932	60m²	1	rent
For rent 2 bedrooms condo in Pathum Wan, Bangkok	฿58K	฿621	91m²	2	rent
For rent 1 bed serviced apartment in Pathum Wan, Bangkok	฿95K	฿1K	90m²	1	rent

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

Independent

฿45K

1 67m²

Rent