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

Belicondo

, bangkok|Saen Saep

฿6.7M฿34K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿34K/m²

District avg (3BR Condos)฿50K/m²

This property

Below avgAt avgAbove avg

Great Deal31% below market

Significantly below market for 3BR Condos in

Kamar Tidur

Kamar Mandi

Fasilitas

parkingsecuritygardenlift

Price History

+8.4%over 6 months

Demo data

Property Timeline

TodayActive

฿6.7M

Days on market: 0

Mar 27, 2026Listed

฿6.7M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿34K/m²

District avg฿37K/m²

City avg฿76K/m²

-50% belowMarket avg+50% above

UNDERPRICED-5.7% vs district

-54.5% 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฿6.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-41870.33755897052/mo

Monthly Breakdown

Mortgage Payment-฿30K

Rental Income (after vacancy)+฿10K

Common Area Fee (193m² x ฿50)-฿10K

Maintenance-฿11K

Insurance + Tax-฿665

Investment Metrics

Annual ROI on Down Payment-25.2%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿15.4M

Total Rental Income (25yr)฿2.9M

Total Interest Paid฿4.3M

Down payment: ฿2.0M (30%)Loan: ฿4.7M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿28K(Your property: +24.6%)

Property	Price	Price/m²	Area	Beds	Type
For sale 2 bedrooms condo in Min Buri, Bangkok	฿2.5M	฿16K	156m²	2	sale
Saen Saep, Bangkok	฿3.5M	฿23K	150m²	3	sale
Trio Romklao ทรีโอ้ ร่มเกล้า, Bangkok	฿4.8M	฿22K	219m²	3	sale
For sale 3 bedrooms house in Min Buri, Bangkok	฿4.8M	฿24K	200m²	3	sale
Trendy Tara Romlao เทรนดี้ธาราร่มเกล้า, Bangkok	฿5.0M	฿35K	144m²	3	sale
Supalai Park Ville Romklao-Suvarnabhumi, Bangkok	฿5.2M	฿26K	200m²	3	sale
Trendy Tara Romklao เทรนดี้ธาราร่มเกล้, Bangkok	฿5.5M	฿33K	170m²	3	sale
Supalai Grand Lake, Bangkok	฿5.6M	฿28K	203m²	3	sale
Parkway Chalet Ramkhamhaeng, Bangkok	฿5.9M	฿30K	200m²	3	sale
Perfect Park Suvarnabhumi, Bangkok	฿6.0M	฿41K	146m²	3	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

HANNAN MANSION

฿2K

30m²

Rent