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

Belicondo

, bangkok|Supalai Veranda Ramkhamhaeng

฿4.4M฿104K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿104K/m²

District avg (1BR Condos)฿91K/m²

This property

Below avgAt avgAbove avg

Slightly Above15% above market

Above market average for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Supalai Veranda Ramkhamhaeng

Selesai: 2022

Fasilitas

parkingconciergegardengym

Price History

+7.1%over 6 months

Demo data

Property Timeline

TodayActive

฿4.4M

Days on market: 0

Mar 27, 2026Listed

฿4.4M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿104K/m²

District avg฿21K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

OVERPRICED+397.3% vs district

+42.1% 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฿4.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿56K/mo

Monthly Breakdown

Mortgage Payment-฿20K

Rental Income (after vacancy)+฿86K

Common Area Fee (42m² x ฿50)-฿2K

Maintenance-฿7K

Insurance + Tax-฿436.95290000000006

Investment Metrics

Annual ROI on Down Payment51.4%

Break-even Period1.9 years

Total Cost (25yr)฿8.9M

Total Rental Income (25yr)฿25.7M

Total Interest Paid฿2.9M

Down payment: ฿1.3M (30%)Loan: ฿3.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿246.8(Your property: +42046.7%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Bang Kapi, Bangkok	฿4K	฿104	30m²	1	rent
For rent 1 bed condo in Bang Kapi, Bangkok	฿7K	฿242	30m²	1	rent
Dcondo Ramkhamhaeng 64, Bangkok	฿8K	฿250	30m²	1	rent
For rent 1 bed condo in Bang Kapi, Bangkok	฿8K	฿242	30m²	1	rent
The Inspire Place Abac Rama 9, Bangkok	฿8K	฿263	30m²	Studio	rent
Bangkok Horizon Ramkhamhaeng, Bangkok	฿8K	฿267	30m²	1	rent
Supalai City Resort Ramkhamhaeng, Bangkok	฿8K	฿258	31m²	1	rent
Chewathai Ramkamhaeng, Bangkok	฿9K	฿283	30m²	1	rent
Dcondo Ramkhamhaeng 9, Bangkok	฿9K	฿283	30m²	1	rent
For rent 1 bed condo in Bang Kapi, Bangkok	฿9K	฿276	31m²	1	rent