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

Belicondo

, bangkok|Supalai Park Ratchaphruek-Phetkasem

฿3.5M฿78K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿78K/m²

District avg (Condos)฿71K/m²

This property

Below avgAt avgAbove avg

Slightly Above9% above market

Above market average for Condos in

45 m²

m²

1/undefined

Lantai

Proyek: Supalai Park Ratchaphruek-Phetkasem

Selesai: 2012

Fasilitas

parkingchildren areagymsauna

Price History

+7.6%over 6 months

Demo data

Property Timeline

TodayActive

฿3.5M

Days on market: 0

Mar 27, 2026Listed

฿3.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿78K/m²

District avg฿52K/m²

City avg฿72K/m²

-50% belowMarket avg+50% above

OVERPRICED+49.1% vs district

+9.0% 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฿3.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-10324.104224031515/mo

Monthly Breakdown

Mortgage Payment-฿16K

Rental Income (after vacancy)+฿14K

Common Area Fee (45m² x ฿50)-฿2K

Maintenance-฿6K

Insurance + Tax-฿350.9961

Investment Metrics

Annual ROI on Down Payment-11.8%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿7.3M

Total Rental Income (25yr)฿4.2M

Total Interest Paid฿2.3M

Down payment: ฿1.1M (30%)Loan: ฿2.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿245.2(Your property: +31698.5%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Phasi Charoen, Bangkok	฿8K	฿173	42m²	1	rent
For rent 1 bed condo in Phasi Charoen, Bangkok	฿8K	฿173	43m²	1	rent
For rent 1 bed condo in Phasi Charoen, Bangkok	฿9K	฿207	41m²	1	rent
For rent studio condo in Phasi Charoen, Bangkok	฿9K	฿207	39m²	-	rent
For rent 1 bed condo in Phasi Charoen, Bangkok	฿9K	฿173	44m²	1	rent
For rent 1 bed condo in Phasi Charoen, Bangkok	฿9K	฿276	32m²	1	rent
For rent studio condo in Phasi Charoen, Bangkok	฿9K	฿276	33m²	-	rent
For rent 1 bed condo in Phasi Charoen, Bangkok	฿10K	฿311	33m²	1	rent
For rent studio condo in Phasi Charoen, Bangkok	฿11K	฿311	34m²	-	rent
For rent 1 bed condo in Phasi Charoen, Bangkok	฿11K	฿345	32m²	1	rent