ℹ️This listing contains market data from public sources. Prices are approximate and may not reflect current availability.
Belicondo
, bangkok|Saichol Mansion
฿22.0M฿130K/m²
57
Price Analysis
This property฿130K/m²
District avg (2BR Condos)฿235K/m²
This property
Below avgAt avgAbove avg
Great Deal45% below market
Significantly below market for 2BR Condos in
2
Kamar Tidur
3
Kamar Mandi
Proyek: Saichol Mansion
Selesai: 1992
Fasilitas
parkinggymsecurity and swimming pool
Price History
-99.8%over 13 months
Property Timeline
TodayActive
฿22.0M
Days on market: 0
Mar 26, 2026Listed
฿22.0M
Source: Market Data
Price has been stable since first listed.
Property Timeline
TodayActive
฿22.0M
Days on market: 0
Mar 26, 2026Price Reduced ▼
฿48K → ฿48K (-99.8%)
Source: Market Data
Mar 26, 2026Price Reduced ▼
฿48K → ฿48K (-99.8%)
Source: Market Data
Mar 26, 2026Price Reduced ▼
฿50K → ฿48K (-99.8%)
Source: Market Data
Mar 26, 2026Price Reduced ▼
฿48K → ฿50K (-99.8%)
Source: Market Data
Mar 26, 2026Price Reduced ▼
฿22.3M → ฿48K (-99.8%)
Source: Market Data
Mar 26, 2026Price Increased ▲
฿48K → ฿22.3M (+1.4%)
Source: Market Data
Mar 26, 2026Price Reduced ▼
฿48K → ฿48K (-99.8%)
Source: Market Data
Mar 26, 2026Price Reduced ▼
฿48K → ฿48K (-99.8%)
Source: Market Data
Mar 26, 2026Price Reduced ▼
฿50K → ฿48K (-99.8%)
Source: Market Data
Mar 26, 2026Price Reduced ▼
฿48K → ฿50K (-99.8%)
Source: Market Data
Mar 26, 2026Price Reduced ▼
฿22.3M → ฿48K (-99.8%)
Source: Market Data
Mar 26, 2026Price Increased ▲
฿22.0M → ฿22.3M (+1.4%)
Source: Market Data
Mar 26, 2026Listed
฿22.0M
Source: Market Data
Location & Nearby Schools
PropertySchools
Price Analysis
This property฿130K/m²
District avg฿165K/m²
City avg฿120K/m²
-50% belowMarket avg+50% above
GREAT DEAL-21.0% vs district
+8.9% vs city average
Investment Calculator
Enter purchase price and monthly rent to calculate
Cash Flow Calculator
Purchase Price฿22.0M
30%
6% /yr
Using district average rent
5%
2% /yr
Net Monthly Cash Flow
฿-92767.24300339763/mo
Monthly Breakdown
Mortgage Payment-฿99K
Rental Income (after vacancy)+฿54K
Common Area Fee (169m² x ฿50)-฿8K
Maintenance-฿37K
Insurance + Tax-฿2K
Investment Metrics
Annual ROI on Down Payment-16.9%
Break-even PeriodN/A (negative cash flow)
Total Cost (25yr)฿44.0M
Total Rental Income (25yr)฿16.1M
Total Interest Paid฿14.4M
Down payment: ฿6.6M (30%)Loan: ฿15.4M
Comparable Properties
Similar type, same district, similar size. Avg price/m²: ฿400.4(Your property: +32418.2%)
| Property | Price | Price/m² | Area | Beds | Type |
|---|---|---|---|---|---|
| For rent 2 bedrooms condo in Sathon, Bangkok | ฿48K | ฿380 | 125m² | 2 | rent |
| For rent 2 bedrooms condo in Sathon, Bangkok | ฿48K | ฿380 | 125m² | 2 | rent |
| For rent 3 bedrooms condo in Sathon, Bangkok | ฿53K | ฿380 | 137m² | 3 | rent |
| For rent 3 bedrooms condo in Sathon, Bangkok | ฿53K | ฿380 | 137m² | 3 | rent |
| For rent 3 bedrooms condo in Sathon, Bangkok | ฿58K | ฿414 | 130m² | 3 | sale |
| For rent 3 bedrooms condo in Sathon, Bangkok | ฿58K | ฿414 | 130m² | 3 | sale |
| For rent 3 bedrooms condo in Sathon, Bangkok | ฿63K | ฿483 | 125m² | 3 | sale |
| For rent 2 bedrooms condo in Sathon, Bangkok | ฿63K | ฿345 | 175m² | 2 | rent |
| For rent 3 bedrooms condo in Sathon, Bangkok | ฿63K | ฿483 | 125m² | 3 | sale |
| For rent 2 bedrooms condo in Sathon, Bangkok | ฿63K | ฿345 | 175m² | 2 | rent |
This is market data from public sources. No agent contact is available for this listing.
Interested in properties like this?
Browse our verified listingsSekolah Terdekat
NIST International School
IB
฿700K – ฿1.1M/yr
4.7
